Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.03% first-year return on $339k initial cash invested.
-18.03%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$5,616
Rent
-$5,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1616k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$323k
Closing costs
1%
$16,161
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,616
Total Expenses
$10,716
Mortgage P&I
144%
$8,073
Property Taxes
11%
$604
Home Insurance
10%
$578
HOA
0%
$0
Property Management
10%
$562
CapEx
5%
$281
Vacancy
6%
$337
Maintenance
5%
$281
Other
0%
$0