Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.82% first-year return on $339k initial cash invested.
-19.82%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$5,402
Rent
-$5,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1613k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$323k
Closing costs
1%
$16,125
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,402
Total Expenses
$10,996
Mortgage P&I
148%
$8,013
Property Taxes
15%
$806
Home Insurance
11%
$578
HOA
4%
$195
Property Management
10%
$540
CapEx
5%
$270
Vacancy
6%
$324
Maintenance
5%
$270
Other
0%
$0