Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.7% first-year return on $357k initial cash invested.
-16.7%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$5,799
Rent
-$4,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$17,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,799
Total Expenses
$10,768
Mortgage P&I
145%
$8,419
Property Taxes
4%
$246
Home Insurance
10%
$595
HOA
0%
$0
Property Management
10%
$580
CapEx
5%
$290
Vacancy
6%
$348
Maintenance
5%
$290
Other
0%
$0