Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.78% first-year return on $355k initial cash invested.
-25.78%
Cash On Cash
0.69%
Cap Rate
0.12
DSCR
$4,744
Rent
-$7,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1692k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$355k
Downpayment
20%
$338k
Closing costs
1%
$16,920
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,744
Total Expenses
$12,376
Mortgage P&I
176%
$8,368
Property Taxes
18%
$850
Home Insurance
41%
$1,925
HOA
0%
$0
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$285
Maintenance
5%
$237
Other
0%
$0