Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.95% first-year return on $371k initial cash invested.
-19.95%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$5,508
Rent
-$6,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1765k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$353k
Closing costs
1%
$17,654
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,508
Total Expenses
$11,670
Mortgage P&I
160%
$8,793
Property Taxes
15%
$816
Home Insurance
11%
$630
HOA
0%
$0
Property Management
10%
$551
CapEx
5%
$275
Vacancy
6%
$330
Maintenance
5%
$275
Other
0%
$0