Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.94% first-year return on $346k initial cash invested.
-22.94%
Cash On Cash
1.27%
Cap Rate
0.22
DSCR
$5,061
Rent
-$6,621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1649k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$330k
Closing costs
1%
$16,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,061
Total Expenses
$11,682
Mortgage P&I
160%
$8,113
Property Taxes
33%
$1,676
Home Insurance
11%
$577
HOA
0%
$0
Property Management
10%
$506
CapEx
5%
$253
Vacancy
6%
$304
Maintenance
5%
$253
Other
0%
$0