Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.76% first-year return on $346k initial cash invested.
-20.76%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$4,428
Rent
-$5,994
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$330k
Closing costs
1%
$16,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,428
Total Expenses
$10,422
Mortgage P&I
189%
$8,347
Property Taxes
7%
$314
Home Insurance
13%
$578
HOA
1%
$32
Property Management
10%
$443
CapEx
5%
$221
Vacancy
6%
$266
Maintenance
5%
$221
Other
0%
$0