Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.85% first-year return on $348k initial cash invested.
-21.85%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$6,463
Rent
-$6,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1659k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$332k
Closing costs
1%
$16,591
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,463
Total Expenses
$12,807
Mortgage P&I
130%
$8,416
Property Taxes
29%
$1,899
Home Insurance
8%
$542
HOA
4%
$270
Property Management
10%
$646
CapEx
5%
$323
Vacancy
6%
$388
Maintenance
5%
$323
Other
0%
$0