Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.66% first-year return on $347k initial cash invested.
-21.66%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$5,431
Rent
-$6,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1654k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$331k
Closing costs
1%
$16,542
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,431
Total Expenses
$11,700
Mortgage P&I
152%
$8,280
Property Taxes
21%
$1,116
Home Insurance
11%
$595
HOA
5%
$296
Property Management
10%
$543
CapEx
5%
$272
Vacancy
6%
$326
Maintenance
5%
$272
Other
0%
$0