Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.26% first-year return on $350k initial cash invested.
-22.26%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$4,995
Rent
-$6,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1666k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$333k
Closing costs
1%
$16,660
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,995
Total Expenses
$11,486
Mortgage P&I
165%
$8,226
Property Taxes
27%
$1,367
Home Insurance
12%
$593
HOA
0%
$0
Property Management
10%
$500
CapEx
5%
$250
Vacancy
6%
$300
Maintenance
5%
$250
Other
0%
$0