Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.03% first-year return on $294k initial cash invested.
-23.03%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$3,252
Rent
-$5,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$14,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,252
Total Expenses
$8,895
Mortgage P&I
213%
$6,933
Property Taxes
19%
$626
Home Insurance
15%
$490
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0