Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.95% first-year return on $357k initial cash invested.
-19.95%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$5,639
Rent
-$5,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$16,985
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,639
Total Expenses
$11,568
Mortgage P&I
153%
$8,623
Property Taxes
13%
$750
Home Insurance
11%
$621
HOA
2%
$108
Property Management
10%
$564
CapEx
5%
$282
Vacancy
6%
$338
Maintenance
5%
$282
Other
0%
$0