Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.85% first-year return on $372k initial cash invested.
-23.85%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$3,993
Rent
-$7,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1771k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$372k
Downpayment
20%
$354k
Closing costs
1%
$17,707
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,993
Total Expenses
$11,384
Mortgage P&I
217%
$8,678
Property Taxes
25%
$1,004
Home Insurance
17%
$663
HOA
0%
$0
Property Management
10%
$399
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0