Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.16% first-year return on $330k initial cash invested.
-16.16%
Cash On Cash
2.78%
Cap Rate
0.47
DSCR
$6,368
Rent
-$4,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1572k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$314k
Closing costs
1%
$15,715
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,368
Total Expenses
$10,813
Mortgage P&I
122%
$7,774
Property Taxes
10%
$641
Home Insurance
9%
$560
HOA
3%
$183
Property Management
10%
$637
CapEx
5%
$318
Vacancy
6%
$382
Maintenance
5%
$318
Other
0%
$0