Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.89% first-year return on $372k initial cash invested.
-23.89%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$5,192
Rent
-$7,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1772k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$372k
Downpayment
20%
$354k
Closing costs
1%
$17,718
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,192
Total Expenses
$12,599
Mortgage P&I
170%
$8,834
Property Taxes
34%
$1,784
Home Insurance
12%
$630
HOA
0%
$0
Property Management
10%
$519
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0