Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.58% first-year return on $354k initial cash invested.
-25.58%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$2,797
Rent
-$7,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1684k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$337k
Closing costs
1%
$16,836
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,797
Total Expenses
$10,333
Mortgage P&I
294%
$8,237
Property Taxes
27%
$756
Home Insurance
22%
$612
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0