Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.87% first-year return on $334k initial cash invested.
-15.87%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$8,235
Rent
-$4,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1588k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$318k
Closing costs
1%
$15,881
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,235
Total Expenses
$12,646
Mortgage P&I
96%
$7,909
Property Taxes
8%
$655
Home Insurance
10%
$858
HOA
13%
$1,082
Property Management
10%
$824
CapEx
5%
$412
Vacancy
6%
$494
Maintenance
5%
$412
Other
0%
$0