Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.64% first-year return on $351k initial cash invested.
-23.64%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$3,971
Rent
-$6,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1672k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$334k
Closing costs
1%
$16,715
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,971
Total Expenses
$10,885
Mortgage P&I
209%
$8,282
Property Taxes
24%
$958
Home Insurance
15%
$612
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$199
Vacancy
6%
$238
Maintenance
5%
$199
Other
0%
$0