Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.99% first-year return on $341k initial cash invested.
-21.99%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$3,292
Rent
-$6,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1625k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$325k
Closing costs
1%
$16,254
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,292
Total Expenses
$9,546
Mortgage P&I
244%
$8,017
Property Taxes
2%
$81
Home Insurance
18%
$591
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0