Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.38% first-year return on $348k initial cash invested.
-18.38%
Cash On Cash
2.17%
Cap Rate
0.37
DSCR
$6,399
Rent
-$5,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1659k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$332k
Closing costs
1%
$16,591
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,399
Total Expenses
$11,735
Mortgage P&I
125%
$8,022
Property Taxes
24%
$1,524
Home Insurance
8%
$525
HOA
0%
$0
Property Management
10%
$640
CapEx
5%
$320
Vacancy
6%
$384
Maintenance
5%
$320
Other
0%
$0