Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.87% first-year return on $347k initial cash invested.
-16.87%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$6,714
Rent
-$4,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1654k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$331k
Closing costs
1%
$16,541
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,714
Total Expenses
$11,596
Mortgage P&I
123%
$8,238
Property Taxes
14%
$960
Home Insurance
9%
$612
HOA
1%
$40
Property Management
10%
$671
CapEx
5%
$336
Vacancy
6%
$403
Maintenance
5%
$336
Other
0%
$0