Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.41% first-year return on $369k initial cash invested.
-25.41%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$4,505
Rent
-$7,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1759k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$369k
Downpayment
20%
$352k
Closing costs
1%
$17,588
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,505
Total Expenses
$12,325
Mortgage P&I
198%
$8,905
Property Taxes
37%
$1,656
Home Insurance
13%
$594
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0