Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.02% first-year return on $355k initial cash invested.
-19.02%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$6,355
Rent
-$5,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1689k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$355k
Downpayment
20%
$338k
Closing costs
1%
$16,892
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,355
Total Expenses
$11,977
Mortgage P&I
133%
$8,449
Property Taxes
17%
$1,070
Home Insurance
13%
$805
HOA
0%
$0
Property Management
10%
$636
CapEx
5%
$318
Vacancy
6%
$381
Maintenance
5%
$318
Other
0%
$0