Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.59% first-year return on $374k initial cash invested.
-28.59%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$1,935
Rent
-$8,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1780k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$356k
Closing costs
1%
$17,803
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,935
Total Expenses
$10,842
Mortgage P&I
467%
$9,042
Property Taxes
32%
$622
Home Insurance
35%
$674
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0