Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.39% first-year return on $345k initial cash invested.
-16.39%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$6,013
Rent
-$4,709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1642k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$345k
Downpayment
20%
$328k
Closing costs
1%
$16,415
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,013
Total Expenses
$10,722
Mortgage P&I
136%
$8,184
Property Taxes
6%
$379
Home Insurance
10%
$595
HOA
0%
$0
Property Management
10%
$601
CapEx
5%
$301
Vacancy
6%
$361
Maintenance
5%
$301
Other
0%
$0