Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.45% first-year return on $340k initial cash invested.
-23.45%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$4,313
Rent
-$6,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1617k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$323k
Closing costs
1%
$16,172
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,313
Total Expenses
$10,950
Mortgage P&I
186%
$8,009
Property Taxes
29%
$1,254
Home Insurance
13%
$565
HOA
0%
$0
Property Management
10%
$431
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0