Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.93% first-year return on $378k initial cash invested.
-24.93%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$3,535
Rent
-$7,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1799k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$17,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,535
Total Expenses
$11,384
Mortgage P&I
249%
$8,802
Property Taxes
29%
$1,032
Home Insurance
18%
$630
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0