Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.09% first-year return on $348k initial cash invested.
-25.09%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$2,780
Rent
-$7,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1655k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$331k
Closing costs
1%
$16,551
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,780
Total Expenses
$10,048
Mortgage P&I
296%
$8,230
Property Taxes
18%
$491
Home Insurance
22%
$604
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0