Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.65% first-year return on $366k initial cash invested.
-15.65%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$7,849
Rent
-$4,773
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$349k
Closing costs
1%
$17,425
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,849
Total Expenses
$12,622
Mortgage P&I
109%
$8,591
Property Taxes
17%
$1,363
Home Insurance
8%
$628
HOA
0%
$0
Property Management
10%
$785
CapEx
5%
$392
Vacancy
6%
$471
Maintenance
5%
$392
Other
0%
$0