Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.38% first-year return on $352k initial cash invested.
-25.38%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$4,473
Rent
-$7,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1676k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$335k
Closing costs
1%
$16,756
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,473
Total Expenses
$11,916
Mortgage P&I
186%
$8,340
Property Taxes
39%
$1,726
Home Insurance
13%
$594
HOA
2%
$93
Property Management
10%
$447
CapEx
5%
$224
Vacancy
6%
$268
Maintenance
5%
$224
Other
0%
$0