Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.41% first-year return on $348k initial cash invested.
-17.41%
Cash On Cash
2.46%
Cap Rate
0.42
DSCR
$6,098
Rent
-$5,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1658k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$332k
Closing costs
1%
$16,579
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,098
Total Expenses
$11,149
Mortgage P&I
134%
$8,149
Property Taxes
16%
$976
Home Insurance
7%
$438
HOA
0%
$0
Property Management
10%
$610
CapEx
5%
$305
Vacancy
6%
$366
Maintenance
5%
$305
Other
0%
$0