Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.86% first-year return on $349k initial cash invested.
-13.86%
Cash On Cash
3.3%
Cap Rate
0.56
DSCR
$7,669
Rent
-$4,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1663k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$333k
Closing costs
1%
$16,627
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,669
Total Expenses
$11,702
Mortgage P&I
107%
$8,222
Property Taxes
11%
$859
Home Insurance
8%
$628
HOA
0%
$0
Property Management
10%
$767
CapEx
5%
$383
Vacancy
6%
$460
Maintenance
5%
$383
Other
0%
$0