Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.27% first-year return on $347k initial cash invested.
-20.27%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$4,172
Rent
-$5,852
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
6.2%
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
$4,172
Total Expenses
$10,024
Mortgage P&I
194%
$8,088
Property Taxes
7%
$273
Home Insurance
14%
$578
HOA
0%
$0
Property Management
10%
$417
CapEx
5%
$209
Vacancy
6%
$250
Maintenance
5%
$209
Other
0%
$0