Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.73% first-year return on $355k initial cash invested.
-17.73%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$6,928
Rent
-$5,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1690k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$355k
Downpayment
20%
$338k
Closing costs
1%
$16,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,928
Total Expenses
$12,171
Mortgage P&I
121%
$8,397
Property Taxes
20%
$1,371
Home Insurance
9%
$602
HOA
0%
$0
Property Management
10%
$693
CapEx
5%
$346
Vacancy
6%
$416
Maintenance
5%
$346
Other
0%
$0