Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.68% first-year return on $368k initial cash invested.
-23.68%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$3,793
Rent
-$7,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,793
Total Expenses
$11,045
Mortgage P&I
226%
$8,586
Property Taxes
23%
$860
Home Insurance
16%
$612
HOA
0%
$0
Property Management
10%
$379
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0