Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.69% first-year return on $372k initial cash invested.
-17.69%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$7,091
Rent
-$5,483
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$372k
Downpayment
20%
$354k
Closing costs
1%
$17,710
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,091
Total Expenses
$12,574
Mortgage P&I
123%
$8,722
Property Taxes
20%
$1,429
Home Insurance
8%
$579
HOA
0%
$0
Property Management
10%
$709
CapEx
5%
$355
Vacancy
6%
$425
Maintenance
5%
$355
Other
0%
$0