Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.14% first-year return on $354k initial cash invested.
-23.14%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$5,023
Rent
-$6,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1685k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$337k
Closing costs
1%
$16,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,023
Total Expenses
$11,846
Mortgage P&I
167%
$8,378
Property Taxes
26%
$1,296
Home Insurance
12%
$595
HOA
5%
$272
Property Management
10%
$502
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0