Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.79% first-year return on $347k initial cash invested.
-21.79%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$4,765
Rent
-$6,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$330k
Closing costs
1%
$16,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,765
Total Expenses
$11,056
Mortgage P&I
170%
$8,122
Property Taxes
11%
$518
Home Insurance
12%
$578
HOA
13%
$600
Property Management
10%
$476
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0