Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.65% first-year return on $374k initial cash invested.
-23.65%
Cash On Cash
1.09%
Cap Rate
0.19
DSCR
$4,568
Rent
-$7,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1780k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$356k
Closing costs
1%
$17,797
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,568
Total Expenses
$11,935
Mortgage P&I
192%
$8,761
Property Taxes
30%
$1,358
Home Insurance
14%
$629
HOA
0%
$0
Property Management
10%
$457
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0