Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.71% first-year return on $366k initial cash invested.
-20.71%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$5,806
Rent
-$6,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1741k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$348k
Closing costs
1%
$17,411
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,806
Total Expenses
$12,117
Mortgage P&I
150%
$8,681
Property Taxes
22%
$1,299
Home Insurance
11%
$628
HOA
0%
$0
Property Management
10%
$581
CapEx
5%
$290
Vacancy
6%
$348
Maintenance
5%
$290
Other
0%
$0