Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.07% first-year return on $364k initial cash invested.
-23.07%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$4,284
Rent
-$6,996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1733k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$347k
Closing costs
1%
$17,326
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,284
Total Expenses
$11,280
Mortgage P&I
201%
$8,590
Property Taxes
22%
$954
Home Insurance
15%
$623
HOA
0%
$0
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0