Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.18% first-year return on $373k initial cash invested.
-20.18%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$4,875
Rent
-$6,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1775k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$373k
Downpayment
20%
$355k
Closing costs
1%
$17,746
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,875
Total Expenses
$11,143
Mortgage P&I
181%
$8,802
Property Taxes
10%
$478
Home Insurance
12%
$595
HOA
0%
$0
Property Management
10%
$488
CapEx
5%
$244
Vacancy
6%
$292
Maintenance
5%
$244
Other
0%
$0