Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.45% first-year return on $373k initial cash invested.
-24.45%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$3,000
Rent
-$7,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1775k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$373k
Downpayment
20%
$355k
Closing costs
1%
$17,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,000
Total Expenses
$10,594
Mortgage P&I
291%
$8,743
Property Taxes
15%
$450
Home Insurance
21%
$621
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0