Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.65% first-year return on $329k initial cash invested.
-24.65%
Cash On Cash
1.12%
Cap Rate
0.18
DSCR
$4,002
Rent
-$6,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1569k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$314k
Closing costs
1%
$15,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,002
Total Expenses
$10,771
Mortgage P&I
201%
$8,037
Property Taxes
28%
$1,118
Home Insurance
14%
$576
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0