Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.13% first-year return on $346k initial cash invested.
-19.13%
Cash On Cash
1.96%
Cap Rate
0.34
DSCR
$5,985
Rent
-$5,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1648k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$330k
Closing costs
1%
$16,482
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,985
Total Expenses
$11,503
Mortgage P&I
132%
$7,914
Property Taxes
25%
$1,492
Home Insurance
9%
$542
HOA
0%
$0
Property Management
10%
$598
CapEx
5%
$299
Vacancy
6%
$359
Maintenance
5%
$299
Other
0%
$0