Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.1% first-year return on $363k initial cash invested.
-26.1%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$4,260
Rent
-$7,887
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%
$17,267
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,260
Total Expenses
$12,147
Mortgage P&I
201%
$8,542
Property Taxes
41%
$1,765
Home Insurance
15%
$628
HOA
2%
$104
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0