Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.98% first-year return on $368k initial cash invested.
-22.98%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$3,924
Rent
-$7,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1754k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$351k
Closing costs
1%
$17,539
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,924
Total Expenses
$10,976
Mortgage P&I
224%
$8,773
Property Taxes
12%
$479
Home Insurance
16%
$628
HOA
2%
$77
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0