Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.65% first-year return on $356k initial cash invested.
-15.65%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$6,164
Rent
-$4,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$339k
Closing costs
1%
$16,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,164
Total Expenses
$10,807
Mortgage P&I
136%
$8,385
Property Taxes
4%
$227
Home Insurance
10%
$593
HOA
0%
$0
Property Management
10%
$616
CapEx
5%
$308
Vacancy
6%
$370
Maintenance
5%
$308
Other
0%
$0