Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.3% first-year return on $339k initial cash invested.
-22.3%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$5,278
Rent
-$6,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1613k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$323k
Closing costs
1%
$16,129
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,278
Total Expenses
$11,571
Mortgage P&I
151%
$7,964
Property Taxes
23%
$1,222
Home Insurance
12%
$612
HOA
8%
$400
Property Management
10%
$528
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0