Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.18% first-year return on $345k initial cash invested.
-23.18%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$3,801
Rent
-$6,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1641k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$345k
Downpayment
20%
$328k
Closing costs
1%
$16,410
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,801
Total Expenses
$10,457
Mortgage P&I
216%
$8,214
Property Taxes
17%
$662
Home Insurance
16%
$593
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0