Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.23% first-year return on $344k initial cash invested.
-26.23%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$3,122
Rent
-$7,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1636k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$327k
Closing costs
1%
$16,359
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,122
Total Expenses
$10,631
Mortgage P&I
262%
$8,179
Property Taxes
34%
$1,046
Home Insurance
19%
$595
HOA
0%
$0
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0