Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.94% first-year return on $347k initial cash invested.
-14.94%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$6,568
Rent
-$4,320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1653k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$331k
Closing costs
1%
$16,526
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,568
Total Expenses
$10,888
Mortgage P&I
125%
$8,213
Property Taxes
7%
$479
Home Insurance
7%
$489
HOA
0%
$0
Property Management
10%
$657
CapEx
5%
$328
Vacancy
6%
$394
Maintenance
5%
$328
Other
0%
$0