Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.46% first-year return on $366k initial cash invested.
-19.46%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$6,234
Rent
-$5,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1741k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$348k
Closing costs
1%
$17,412
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,234
Total Expenses
$12,164
Mortgage P&I
138%
$8,611
Property Taxes
19%
$1,180
Home Insurance
12%
$752
HOA
0%
$0
Property Management
10%
$623
CapEx
5%
$312
Vacancy
6%
$374
Maintenance
5%
$312
Other
0%
$0