Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.34% first-year return on $350k initial cash invested.
-18.34%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$5,552
Rent
-$5,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1664k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$333k
Closing costs
1%
$16,643
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,552
Total Expenses
$10,894
Mortgage P&I
150%
$8,313
Property Taxes
10%
$542
Home Insurance
11%
$595
HOA
0%
$0
Property Management
10%
$555
CapEx
5%
$278
Vacancy
6%
$333
Maintenance
5%
$278
Other
0%
$0