Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.17% first-year return on $336k initial cash invested.
-21.17%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$5,801
Rent
-$5,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1598k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$15,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,801
Total Expenses
$11,722
Mortgage P&I
137%
$7,923
Property Taxes
30%
$1,732
Home Insurance
10%
$559
HOA
0%
$0
Property Management
10%
$580
CapEx
5%
$290
Vacancy
6%
$348
Maintenance
5%
$290
Other
0%
$0