Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.17% first-year return on $364k initial cash invested.
-19.17%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$6,347
Rent
-$5,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1733k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$347k
Closing costs
1%
$17,329
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,347
Total Expenses
$12,160
Mortgage P&I
139%
$8,798
Property Taxes
11%
$713
Home Insurance
10%
$629
HOA
6%
$370
Property Management
10%
$635
CapEx
5%
$317
Vacancy
6%
$381
Maintenance
5%
$317
Other
0%
$0