Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.8% first-year return on $361k initial cash invested.
-16.8%
Cash On Cash
2.49%
Cap Rate
0.43
DSCR
$6,128
Rent
-$5,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1720k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$361k
Downpayment
20%
$344k
Closing costs
1%
$17,196
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,128
Total Expenses
$11,184
Mortgage P&I
136%
$8,323
Property Taxes
12%
$726
Home Insurance
9%
$542
HOA
0%
$0
Property Management
10%
$613
CapEx
5%
$306
Vacancy
6%
$368
Maintenance
5%
$306
Other
0%
$0