Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.6% first-year return on $368k initial cash invested.
-22.6%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$4,435
Rent
-$6,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1752k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$350k
Closing costs
1%
$17,523
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,435
Total Expenses
$11,365
Mortgage P&I
197%
$8,738
Property Taxes
19%
$825
Home Insurance
15%
$648
HOA
0%
$0
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0