Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.41% first-year return on $350k initial cash invested.
-19.41%
Cash On Cash
2.04%
Cap Rate
0.35
DSCR
$5,896
Rent
-$5,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1669k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$334k
Closing costs
1%
$16,686
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,896
Total Expenses
$11,564
Mortgage P&I
139%
$8,210
Property Taxes
19%
$1,143
Home Insurance
10%
$612
HOA
1%
$65
Property Management
10%
$590
CapEx
5%
$295
Vacancy
6%
$354
Maintenance
5%
$295
Other
0%
$0