Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.22% first-year return on $370k initial cash invested.
-25.22%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$4,205
Rent
-$7,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1761k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$370k
Downpayment
20%
$352k
Closing costs
1%
$17,612
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,205
Total Expenses
$11,979
Mortgage P&I
210%
$8,848
Property Taxes
34%
$1,409
Home Insurance
15%
$630
HOA
0%
$0
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0