Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.98% first-year return on $361k initial cash invested.
-16.98%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$7,371
Rent
-$5,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1719k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$361k
Downpayment
20%
$344k
Closing costs
1%
$17,187
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,371
Total Expenses
$12,477
Mortgage P&I
118%
$8,702
Property Taxes
17%
$1,246
Home Insurance
8%
$612
HOA
0%
$0
Property Management
10%
$737
CapEx
5%
$369
Vacancy
6%
$442
Maintenance
5%
$369
Other
0%
$0