Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.26% first-year return on $347k initial cash invested.
-24.26%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$3,066
Rent
-$7,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$330k
Closing costs
1%
$16,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,066
Total Expenses
$10,072
Mortgage P&I
264%
$8,086
Property Taxes
20%
$611
Home Insurance
19%
$578
HOA
0%
$0
Property Management
10%
$307
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0