Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21% first-year return on $330k initial cash invested.
-21%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$4,913
Rent
-$5,780
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$315k
Closing costs
1%
$15,729
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,913
Total Expenses
$10,693
Mortgage P&I
161%
$7,919
Property Taxes
19%
$918
Home Insurance
12%
$578
HOA
0%
$0
Property Management
10%
$491
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0