Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.69% first-year return on $377k initial cash invested.
-21.69%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$6,094
Rent
-$6,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1795k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$377k
Downpayment
20%
$359k
Closing costs
1%
$17,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,094
Total Expenses
$12,907
Mortgage P&I
145%
$8,850
Property Taxes
30%
$1,825
Home Insurance
10%
$628
HOA
0%
$19
Property Management
10%
$609
CapEx
5%
$305
Vacancy
6%
$366
Maintenance
5%
$305
Other
0%
$0