Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.67% first-year return on $354k initial cash invested.
-22.67%
Cash On Cash
1.34%
Cap Rate
0.23
DSCR
$4,335
Rent
-$6,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1688k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$338k
Closing costs
1%
$16,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,335
Total Expenses
$11,033
Mortgage P&I
193%
$8,369
Property Taxes
22%
$945
Home Insurance
14%
$591
HOA
0%
$0
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0