Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.69% first-year return on $296k initial cash invested.
-19.69%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$4,696
Rent
-$4,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1412k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$282k
Closing costs
1%
$14,116
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,696
Total Expenses
$9,559
Mortgage P&I
147%
$6,926
Property Taxes
19%
$911
Home Insurance
11%
$500
HOA
0%
$0
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0