Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.33% first-year return on $363k initial cash invested.
-23.33%
Cash On Cash
1.22%
Cap Rate
0.21
DSCR
$4,660
Rent
-$7,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1727k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$363k
Downpayment
20%
$345k
Closing costs
1%
$17,265
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,660
Total Expenses
$11,710
Mortgage P&I
184%
$8,579
Property Taxes
28%
$1,307
Home Insurance
13%
$612
HOA
0%
$0
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0