Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.07% first-year return on $338k initial cash invested.
-26.07%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$3,764
Rent
-$7,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1608k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$322k
Closing costs
1%
$16,082
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,764
Total Expenses
$11,101
Mortgage P&I
211%
$7,957
Property Taxes
42%
$1,565
Home Insurance
15%
$559
HOA
1%
$42
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0