Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.38% first-year return on $367k initial cash invested.
-17.38%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$6,413
Rent
-$5,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1748k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$350k
Closing costs
1%
$17,476
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,413
Total Expenses
$11,728
Mortgage P&I
136%
$8,713
Property Taxes
11%
$718
Home Insurance
10%
$629
HOA
0%
$0
Property Management
10%
$641
CapEx
5%
$321
Vacancy
6%
$385
Maintenance
5%
$321
Other
0%
$0