Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.51% first-year return on $346k initial cash invested.
-16.51%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$5,830
Rent
-$4,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1649k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$330k
Closing costs
1%
$16,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,830
Total Expenses
$10,593
Mortgage P&I
141%
$8,237
Property Taxes
4%
$262
Home Insurance
10%
$577
HOA
0%
$0
Property Management
10%
$583
CapEx
5%
$292
Vacancy
6%
$350
Maintenance
5%
$292
Other
0%
$0