Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.45% first-year return on $331k initial cash invested.
-28.45%
Cash On Cash
0.33%
Cap Rate
0.05
DSCR
$2,802
Rent
-$7,857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1578k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$316k
Closing costs
1%
$15,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,802
Total Expenses
$10,659
Mortgage P&I
291%
$8,147
Property Taxes
40%
$1,132
Home Insurance
19%
$539
HOA
4%
$113
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0