Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.92% first-year return on $344k initial cash invested.
-22.92%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$5,357
Rent
-$6,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1640k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$328k
Closing costs
1%
$16,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,357
Total Expenses
$11,934
Mortgage P&I
151%
$8,114
Property Taxes
31%
$1,645
Home Insurance
10%
$542
HOA
4%
$240
Property Management
10%
$536
CapEx
5%
$268
Vacancy
6%
$321
Maintenance
5%
$268
Other
0%
$0