Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.54% first-year return on $335k initial cash invested.
-25.54%
Cash On Cash
0.63%
Cap Rate
0.11
DSCR
$2,220
Rent
-$7,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$319k
Closing costs
1%
$15,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,220
Total Expenses
$9,350
Mortgage P&I
354%
$7,857
Property Taxes
16%
$358
Home Insurance
25%
$558
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0