Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.93% first-year return on $332k initial cash invested.
-23.93%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$4,209
Rent
-$6,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1583k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$317k
Closing costs
1%
$15,831
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,209
Total Expenses
$10,839
Mortgage P&I
193%
$8,109
Property Taxes
26%
$1,084
Home Insurance
13%
$552
HOA
0%
$0
Property Management
10%
$421
CapEx
5%
$210
Vacancy
6%
$253
Maintenance
5%
$210
Other
0%
$0