Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.92% first-year return on $348k initial cash invested.
-18.92%
Cash On Cash
2.17%
Cap Rate
0.37
DSCR
$5,998
Rent
-$5,494
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%
$16,593
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,998
Total Expenses
$11,492
Mortgage P&I
137%
$8,189
Property Taxes
19%
$1,131
Home Insurance
10%
$612
HOA
0%
$0
Property Management
10%
$600
CapEx
5%
$300
Vacancy
6%
$360
Maintenance
5%
$300
Other
0%
$0