Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.97% first-year return on $367k initial cash invested.
-23.97%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$4,514
Rent
-$7,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1749k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$350k
Closing costs
1%
$17,488
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,514
Total Expenses
$11,850
Mortgage P&I
191%
$8,609
Property Taxes
32%
$1,441
Home Insurance
14%
$626
HOA
0%
$0
Property Management
10%
$451
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0