Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.84% first-year return on $361k initial cash invested.
-15.84%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$7,768
Rent
-$4,762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1718k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$361k
Downpayment
20%
$344k
Closing costs
1%
$17,182
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,768
Total Expenses
$12,530
Mortgage P&I
109%
$8,474
Property Taxes
18%
$1,409
Home Insurance
8%
$628
HOA
0%
$0
Property Management
10%
$777
CapEx
5%
$388
Vacancy
6%
$466
Maintenance
5%
$388
Other
0%
$0