Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.9% first-year return on $330k initial cash invested.
-20.9%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$4,468
Rent
-$5,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1573k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$315k
Closing costs
1%
$15,734
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,468
Total Expenses
$10,223
Mortgage P&I
176%
$7,845
Property Taxes
15%
$661
Home Insurance
12%
$556
HOA
0%
$0
Property Management
10%
$447
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0