Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.18% first-year return on $350k initial cash invested.
-20.18%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$4,968
Rent
-$5,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1668k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$334k
Closing costs
1%
$16,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,968
Total Expenses
$10,858
Mortgage P&I
168%
$8,341
Property Taxes
12%
$590
Home Insurance
12%
$612
HOA
0%
$24
Property Management
10%
$497
CapEx
5%
$248
Vacancy
6%
$298
Maintenance
5%
$248
Other
0%
$0