Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.41% first-year return on $355k initial cash invested.
-25.41%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$4,784
Rent
-$7,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1691k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$355k
Downpayment
20%
$338k
Closing costs
1%
$16,905
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,784
Total Expenses
$12,301
Mortgage P&I
175%
$8,360
Property Taxes
44%
$2,103
Home Insurance
12%
$595
HOA
0%
$0
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0