Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.65% first-year return on $360k initial cash invested.
-18.65%
Cash On Cash
2.15%
Cap Rate
0.37
DSCR
$4,968
Rent
-$5,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1713k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$360k
Downpayment
20%
$343k
Closing costs
1%
$17,132
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,968
Total Expenses
$10,559
Mortgage P&I
169%
$8,417
Property Taxes
4%
$187
Home Insurance
13%
$664
HOA
0%
$0
Property Management
10%
$497
CapEx
5%
$248
Vacancy
6%
$298
Maintenance
5%
$248
Other
0%
$0