Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.2% first-year return on $356k initial cash invested.
-21.2%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$5,006
Rent
-$6,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$339k
Closing costs
1%
$16,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,006
Total Expenses
$11,293
Mortgage P&I
170%
$8,497
Property Taxes
18%
$902
Home Insurance
12%
$593
HOA
0%
$0
Property Management
10%
$501
CapEx
5%
$250
Vacancy
6%
$300
Maintenance
5%
$250
Other
0%
$0