Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.62% first-year return on $348k initial cash invested.
-18.62%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$5,680
Rent
-$5,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1658k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$332k
Closing costs
1%
$16,582
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,680
Total Expenses
$11,082
Mortgage P&I
144%
$8,168
Property Taxes
13%
$750
Home Insurance
11%
$612
HOA
1%
$75
Property Management
10%
$568
CapEx
5%
$284
Vacancy
6%
$341
Maintenance
5%
$284
Other
0%
$0