Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.64% first-year return on $349k initial cash invested.
-18.64%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$6,712
Rent
-$5,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1662k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$332k
Closing costs
1%
$16,620
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,712
Total Expenses
$12,132
Mortgage P&I
124%
$8,342
Property Taxes
22%
$1,460
Home Insurance
9%
$584
HOA
0%
$0
Property Management
10%
$671
CapEx
5%
$336
Vacancy
6%
$403
Maintenance
5%
$336
Other
0%
$0