Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.73% first-year return on $341k initial cash invested.
-14.73%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$8,026
Rent
-$4,188
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$325k
Closing costs
1%
$16,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,026
Total Expenses
$12,214
Mortgage P&I
99%
$7,960
Property Taxes
20%
$1,598
Home Insurance
7%
$569
HOA
0%
$0
Property Management
10%
$803
CapEx
5%
$401
Vacancy
6%
$482
Maintenance
5%
$401
Other
0%
$0