Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.83% first-year return on $352k initial cash invested.
-19.83%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$5,842
Rent
-$5,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1675k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$335k
Closing costs
1%
$16,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,842
Total Expenses
$11,655
Mortgage P&I
141%
$8,245
Property Taxes
19%
$1,114
Home Insurance
10%
$586
HOA
3%
$191
Property Management
10%
$584
CapEx
5%
$292
Vacancy
6%
$351
Maintenance
5%
$292
Other
0%
$0