Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.7% first-year return on $377k initial cash invested.
-17.7%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$7,613
Rent
-$5,559
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
$7,613
Total Expenses
$13,172
Mortgage P&I
117%
$8,900
Property Taxes
14%
$1,054
Home Insurance
8%
$628
HOA
8%
$610
Property Management
10%
$761
CapEx
5%
$381
Vacancy
6%
$457
Maintenance
5%
$381
Other
0%
$0