Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.98% first-year return on $334k initial cash invested.
-16.98%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$6,440
Rent
-$4,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1592k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$318k
Closing costs
1%
$15,923
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,440
Total Expenses
$11,171
Mortgage P&I
124%
$7,965
Property Taxes
15%
$975
Home Insurance
9%
$557
HOA
0%
$0
Property Management
10%
$644
CapEx
5%
$322
Vacancy
6%
$386
Maintenance
5%
$322
Other
0%
$0