Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.23% first-year return on $339k initial cash invested.
-22.23%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$4,504
Rent
-$6,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1614k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$323k
Closing costs
1%
$16,142
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,504
Total Expenses
$10,785
Mortgage P&I
180%
$8,100
Property Taxes
21%
$937
Home Insurance
13%
$578
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0