Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.87% first-year return on $359k initial cash invested.
-20.87%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$5,639
Rent
-$6,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1710k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$342k
Closing costs
1%
$17,102
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,639
Total Expenses
$11,885
Mortgage P&I
151%
$8,518
Property Taxes
23%
$1,289
Home Insurance
11%
$612
HOA
0%
$0
Property Management
10%
$564
CapEx
5%
$282
Vacancy
6%
$338
Maintenance
5%
$282
Other
0%
$0