Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.81% first-year return on $333k initial cash invested.
-25.81%
Cash On Cash
0.51%
Cap Rate
0.09
DSCR
$2,084
Rent
-$7,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1587k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$317k
Closing costs
1%
$15,872
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,084
Total Expenses
$9,253
Mortgage P&I
371%
$7,738
Property Taxes
27%
$569
Home Insurance
13%
$280
HOA
6%
$125
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0