Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.22% first-year return on $340k initial cash invested.
-20.22%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$5,433
Rent
-$5,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1620k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$324k
Closing costs
1%
$16,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,433
Total Expenses
$11,164
Mortgage P&I
148%
$8,023
Property Taxes
21%
$1,150
Home Insurance
11%
$578
HOA
0%
$0
Property Management
10%
$543
CapEx
5%
$272
Vacancy
6%
$326
Maintenance
5%
$272
Other
0%
$0