Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.32% first-year return on $352k initial cash invested.
-20.32%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$5,444
Rent
-$5,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1676k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$335k
Closing costs
1%
$16,761
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,444
Total Expenses
$11,404
Mortgage P&I
152%
$8,298
Property Taxes
18%
$985
Home Insurance
11%
$593
HOA
2%
$113
Property Management
10%
$544
CapEx
5%
$272
Vacancy
6%
$327
Maintenance
5%
$272
Other
0%
$0