Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.17% first-year return on $347k initial cash invested.
-22.17%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$4,607
Rent
-$6,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1655k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$331k
Closing costs
1%
$16,545
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,607
Total Expenses
$11,027
Mortgage P&I
178%
$8,214
Property Taxes
14%
$645
Home Insurance
13%
$604
HOA
8%
$367
Property Management
10%
$461
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0