Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.55% first-year return on $340k initial cash invested.
-22.55%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$4,783
Rent
-$6,395
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%
$16,203
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,783
Total Expenses
$11,178
Mortgage P&I
168%
$8,016
Property Taxes
21%
$991
Home Insurance
12%
$578
HOA
7%
$350
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0