Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.99% first-year return on $339k initial cash invested.
-17.99%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$6,238
Rent
-$5,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1615k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$323k
Closing costs
1%
$16,146
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,238
Total Expenses
$11,320
Mortgage P&I
127%
$7,952
Property Taxes
18%
$1,151
Home Insurance
10%
$595
HOA
0%
$0
Property Management
10%
$624
CapEx
5%
$312
Vacancy
6%
$374
Maintenance
5%
$312
Other
0%
$0