Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.79% first-year return on $357k initial cash invested.
-22.79%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$4,670
Rent
-$6,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$16,987
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,670
Total Expenses
$11,445
Mortgage P&I
178%
$8,324
Property Taxes
30%
$1,418
Home Insurance
10%
$488
HOA
0%
$0
Property Management
10%
$467
CapEx
5%
$234
Vacancy
6%
$280
Maintenance
5%
$234
Other
0%
$0