Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.39% first-year return on $357k initial cash invested.
-20.39%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$4,613
Rent
-$6,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$16,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,613
Total Expenses
$10,675
Mortgage P&I
183%
$8,427
Property Taxes
6%
$296
Home Insurance
13%
$595
HOA
3%
$157
Property Management
10%
$461
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0