Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.08% first-year return on $367k initial cash invested.
-16.08%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$7,302
Rent
-$4,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$350k
Closing costs
1%
$17,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,302
Total Expenses
$12,225
Mortgage P&I
119%
$8,654
Property Taxes
14%
$1,040
Home Insurance
8%
$612
HOA
0%
$21
Property Management
10%
$730
CapEx
5%
$365
Vacancy
6%
$438
Maintenance
5%
$365
Other
0%
$0