Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.64% first-year return on $346k initial cash invested.
-14.64%
Cash On Cash
3.12%
Cap Rate
0.53
DSCR
$7,327
Rent
-$4,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1648k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$330k
Closing costs
1%
$16,477
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,327
Total Expenses
$11,547
Mortgage P&I
111%
$8,143
Property Taxes
9%
$624
Home Insurance
12%
$875
HOA
0%
$0
Property Management
10%
$733
CapEx
5%
$366
Vacancy
6%
$440
Maintenance
5%
$366
Other
0%
$0