Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.13% first-year return on $348k initial cash invested.
-24.13%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$4,605
Rent
-$7,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1659k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$332k
Closing costs
1%
$16,589
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,605
Total Expenses
$11,609
Mortgage P&I
181%
$8,325
Property Taxes
32%
$1,496
Home Insurance
13%
$592
HOA
0%
$0
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0