Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.31% first-year return on $342k initial cash invested.
-23.31%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$4,028
Rent
-$6,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1628k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$326k
Closing costs
1%
$16,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,028
Total Expenses
$10,670
Mortgage P&I
200%
$8,067
Property Taxes
24%
$968
Home Insurance
15%
$588
HOA
0%
$0
Property Management
10%
$403
CapEx
5%
$201
Vacancy
6%
$242
Maintenance
5%
$201
Other
0%
$0