Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.08% first-year return on $365k initial cash invested.
-17.08%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$6,370
Rent
-$5,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1737k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$347k
Closing costs
1%
$17,366
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,370
Total Expenses
$11,562
Mortgage P&I
137%
$8,714
Property Taxes
12%
$740
Home Insurance
7%
$453
HOA
0%
$0
Property Management
10%
$637
CapEx
5%
$318
Vacancy
6%
$382
Maintenance
5%
$318
Other
0%
$0