Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.47% first-year return on $347k initial cash invested.
-23.47%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$5,992
Rent
-$6,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1654k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$331k
Closing costs
1%
$16,537
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,992
Total Expenses
$12,784
Mortgage P&I
137%
$8,217
Property Taxes
27%
$1,634
Home Insurance
10%
$612
HOA
13%
$762
Property Management
10%
$599
CapEx
5%
$300
Vacancy
6%
$360
Maintenance
5%
$300
Other
0%
$0