Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.85% first-year return on $363k initial cash invested.
-18.85%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$6,297
Rent
-$5,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1729k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$363k
Downpayment
20%
$346k
Closing costs
1%
$17,289
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,297
Total Expenses
$12,000
Mortgage P&I
138%
$8,667
Property Taxes
17%
$1,083
Home Insurance
10%
$612
HOA
0%
$0
Property Management
10%
$630
CapEx
5%
$315
Vacancy
6%
$378
Maintenance
5%
$315
Other
0%
$0