Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.38% first-year return on $343k initial cash invested.
-22.38%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$4,802
Rent
-$6,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1632k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$326k
Closing costs
1%
$16,316
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,802
Total Expenses
$11,191
Mortgage P&I
170%
$8,142
Property Taxes
22%
$1,046
Home Insurance
10%
$488
HOA
6%
$267
Property Management
10%
$480
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0