Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21% first-year return on $337k initial cash invested.
-21%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$4,971
Rent
-$5,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1605k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$337k
Downpayment
20%
$321k
Closing costs
1%
$16,052
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,971
Total Expenses
$10,870
Mortgage P&I
166%
$8,264
Property Taxes
14%
$721
Home Insurance
12%
$592
HOA
0%
$0
Property Management
10%
$497
CapEx
5%
$249
Vacancy
6%
$298
Maintenance
5%
$249
Other
0%
$0