Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.19% first-year return on $296k initial cash invested.
-23.19%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$2,708
Rent
-$5,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1411k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$282k
Closing costs
1%
$14,105
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,708
Total Expenses
$8,433
Mortgage P&I
256%
$6,942
Property Taxes
10%
$263
Home Insurance
19%
$525
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0