Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.41% first-year return on $343k initial cash invested.
-19.41%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$6,328
Rent
-$5,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1634k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$327k
Closing costs
1%
$16,339
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,328
Total Expenses
$11,877
Mortgage P&I
129%
$8,146
Property Taxes
24%
$1,496
Home Insurance
9%
$590
HOA
0%
$0
Property Management
10%
$633
CapEx
5%
$316
Vacancy
6%
$380
Maintenance
5%
$316
Other
0%
$0