Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.21% first-year return on $369k initial cash invested.
-17.21%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$7,819
Rent
-$5,287
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$369k
Downpayment
20%
$351k
Closing costs
1%
$17,555
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,819
Total Expenses
$13,106
Mortgage P&I
111%
$8,655
Property Taxes
24%
$1,860
Home Insurance
7%
$558
HOA
0%
$0
Property Management
10%
$782
CapEx
5%
$391
Vacancy
6%
$469
Maintenance
5%
$391
Other
0%
$0