Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.43% first-year return on $347k initial cash invested.
-25.43%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$5,024
Rent
-$7,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1654k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$331k
Closing costs
1%
$16,539
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,024
Total Expenses
$12,384
Mortgage P&I
162%
$8,137
Property Taxes
37%
$1,880
Home Insurance
13%
$647
HOA
8%
$415
Property Management
10%
$502
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0