Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.93% first-year return on $349k initial cash invested.
-26.93%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$2,829
Rent
-$7,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1663k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$333k
Closing costs
1%
$16,628
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,829
Total Expenses
$10,664
Mortgage P&I
289%
$8,185
Property Taxes
41%
$1,149
Home Insurance
21%
$595
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$141
Vacancy
6%
$170
Maintenance
5%
$141
Other
0%
$0