Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.93% first-year return on $366k initial cash invested.
-18.93%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$6,802
Rent
-$5,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1741k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$348k
Closing costs
1%
$17,407
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,802
Total Expenses
$12,569
Mortgage P&I
127%
$8,650
Property Taxes
21%
$1,396
Home Insurance
9%
$630
HOA
2%
$125
Property Management
10%
$680
CapEx
5%
$340
Vacancy
6%
$408
Maintenance
5%
$340
Other
0%
$0