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 $367k initial cash invested.
-18.85%
Cash On Cash
2.17%
Cap Rate
0.37
DSCR
$5,896
Rent
-$5,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1749k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$350k
Closing costs
1%
$17,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,896
Total Expenses
$11,667
Mortgage P&I
147%
$8,642
Property Taxes
15%
$879
Home Insurance
10%
$612
HOA
0%
$0
Property Management
10%
$590
CapEx
5%
$295
Vacancy
6%
$354
Maintenance
5%
$295
Other
0%
$0