Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.91% first-year return on $346k initial cash invested.
-18.91%
Cash On Cash
2.17%
Cap Rate
0.37
DSCR
$5,663
Rent
-$5,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1648k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$330k
Closing costs
1%
$16,479
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,663
Total Expenses
$11,117
Mortgage P&I
144%
$8,157
Property Taxes
15%
$866
Home Insurance
11%
$612
HOA
0%
$10
Property Management
10%
$566
CapEx
5%
$283
Vacancy
6%
$340
Maintenance
5%
$283
Other
0%
$0