Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.16% first-year return on $333k initial cash invested.
-13.16%
Cash On Cash
3.44%
Cap Rate
0.58
DSCR
$7,348
Rent
-$3,658
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
$333k
Downpayment
20%
$318k
Closing costs
1%
$15,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,348
Total Expenses
$11,006
Mortgage P&I
107%
$7,845
Property Taxes
9%
$695
Home Insurance
8%
$556
HOA
0%
$0
Property Management
10%
$735
CapEx
5%
$367
Vacancy
6%
$441
Maintenance
5%
$367
Other
0%
$0