Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.81% first-year return on $348k initial cash invested.
-21.81%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$5,002
Rent
-$6,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1659k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$332k
Closing costs
1%
$16,585
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,002
Total Expenses
$11,331
Mortgage P&I
164%
$8,194
Property Taxes
26%
$1,277
Home Insurance
11%
$560
HOA
0%
$0
Property Management
10%
$500
CapEx
5%
$250
Vacancy
6%
$300
Maintenance
5%
$250
Other
0%
$0