Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.33% first-year return on $366k initial cash invested.
-26.33%
Cash On Cash
0.64%
Cap Rate
0.11
DSCR
$4,291
Rent
-$8,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1743k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$349k
Closing costs
1%
$17,431
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,291
Total Expenses
$12,322
Mortgage P&I
204%
$8,747
Property Taxes
43%
$1,847
Home Insurance
14%
$612
HOA
0%
$0
Property Management
10%
$429
CapEx
5%
$215
Vacancy
6%
$257
Maintenance
5%
$215
Other
0%
$0