Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.72% first-year return on $349k initial cash invested.
-12.72%
Cash On Cash
3.55%
Cap Rate
0.6
DSCR
$8,735
Rent
-$3,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1661k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$332k
Closing costs
1%
$16,609
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,735
Total Expenses
$12,431
Mortgage P&I
94%
$8,176
Property Taxes
16%
$1,405
Home Insurance
7%
$578
HOA
0%
$0
Property Management
10%
$874
CapEx
5%
$437
Vacancy
6%
$524
Maintenance
5%
$437
Other
0%
$0