Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.66% first-year return on $346k initial cash invested.
-24.66%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$3,960
Rent
-$7,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1646k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$329k
Closing costs
1%
$16,455
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,960
Total Expenses
$11,060
Mortgage P&I
204%
$8,067
Property Taxes
30%
$1,175
Home Insurance
20%
$788
HOA
0%
$0
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0