Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.22% first-year return on $347k initial cash invested.
-28.22%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$2,876
Rent
-$8,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$330k
Closing costs
1%
$16,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,876
Total Expenses
$11,024
Mortgage P&I
286%
$8,239
Property Taxes
51%
$1,458
Home Insurance
20%
$578
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0