Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.11% first-year return on $368k initial cash invested.
-17.11%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$6,796
Rent
-$5,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,796
Total Expenses
$12,035
Mortgage P&I
129%
$8,755
Property Taxes
13%
$900
Home Insurance
9%
$612
HOA
0%
$0
Property Management
10%
$680
CapEx
5%
$340
Vacancy
6%
$408
Maintenance
5%
$340
Other
0%
$0