Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.65% first-year return on $331k initial cash invested.
-21.65%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$4,023
Rent
-$5,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1575k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$315k
Closing costs
1%
$15,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,023
Total Expenses
$9,989
Mortgage P&I
198%
$7,964
Property Taxes
11%
$429
Home Insurance
14%
$551
HOA
0%
$0
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0