Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.63% first-year return on $374k initial cash invested.
-25.63%
Cash On Cash
0.63%
Cap Rate
0.11
DSCR
$2,348
Rent
-$7,985
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$356k
Closing costs
1%
$17,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,348
Total Expenses
$10,333
Mortgage P&I
375%
$8,799
Property Taxes
13%
$301
Home Insurance
27%
$623
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0