Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.89% first-year return on $359k initial cash invested.
-20.89%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$4,855
Rent
-$6,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1707k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$341k
Closing costs
1%
$17,072
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,855
Total Expenses
$11,097
Mortgage P&I
173%
$8,408
Property Taxes
7%
$354
Home Insurance
13%
$607
HOA
10%
$465
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$291
Maintenance
5%
$243
Other
0%
$0