Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.12% first-year return on $357k initial cash invested.
-29.12%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$1,666
Rent
-$8,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$17,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,666
Total Expenses
$10,330
Mortgage P&I
505%
$8,411
Property Taxes
51%
$849
Home Insurance
36%
$595
HOA
3%
$42
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0