Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.44% first-year return on $360k initial cash invested.
-17.44%
Cash On Cash
2.34%
Cap Rate
0.41
DSCR
$6,442
Rent
-$5,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1715k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$360k
Downpayment
20%
$343k
Closing costs
1%
$17,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,442
Total Expenses
$11,675
Mortgage P&I
128%
$8,255
Property Taxes
19%
$1,237
Home Insurance
8%
$508
HOA
0%
$0
Property Management
10%
$644
CapEx
5%
$322
Vacancy
6%
$387
Maintenance
5%
$322
Other
0%
$0