Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.01% first-year return on $369k initial cash invested.
-21.01%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$4,859
Rent
-$6,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1756k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$369k
Downpayment
20%
$351k
Closing costs
1%
$17,562
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,859
Total Expenses
$11,317
Mortgage P&I
177%
$8,602
Property Taxes
17%
$844
Home Insurance
12%
$607
HOA
0%
$0
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0