Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.59% first-year return on $357k initial cash invested.
-18.59%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$4,877
Rent
-$5,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1698k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$16,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,877
Total Expenses
$10,401
Mortgage P&I
172%
$8,394
Property Taxes
3%
$144
Home Insurance
12%
$594
HOA
0%
$0
Property Management
10%
$488
CapEx
5%
$244
Vacancy
6%
$293
Maintenance
5%
$244
Other
0%
$0