Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.7% first-year return on $360k initial cash invested.
-22.7%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$5,163
Rent
-$6,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1714k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$360k
Downpayment
20%
$343k
Closing costs
1%
$17,138
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,163
Total Expenses
$11,971
Mortgage P&I
165%
$8,516
Property Taxes
30%
$1,555
Home Insurance
11%
$558
HOA
0%
$0
Property Management
10%
$516
CapEx
5%
$258
Vacancy
6%
$310
Maintenance
5%
$258
Other
0%
$0