Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23% first-year return on $348k initial cash invested.
-23%
Cash On Cash
1.27%
Cap Rate
0.22
DSCR
$5,344
Rent
-$6,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1658k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$332k
Closing costs
1%
$16,581
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,344
Total Expenses
$12,017
Mortgage P&I
153%
$8,167
Property Taxes
35%
$1,885
Home Insurance
11%
$576
HOA
0%
$0
Property Management
10%
$534
CapEx
5%
$267
Vacancy
6%
$321
Maintenance
5%
$267
Other
0%
$0