Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.23% first-year return on $337k initial cash invested.
-26.23%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$4,388
Rent
-$7,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1605k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$337k
Downpayment
20%
$321k
Closing costs
1%
$16,052
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,388
Total Expenses
$11,756
Mortgage P&I
181%
$7,944
Property Taxes
50%
$2,184
Home Insurance
11%
$488
HOA
0%
$0
Property Management
10%
$439
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0