Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.69% first-year return on $329k initial cash invested.
-19.69%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$5,544
Rent
-$5,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1569k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$314k
Closing costs
1%
$15,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,544
Total Expenses
$10,950
Mortgage P&I
141%
$7,814
Property Taxes
20%
$1,135
Home Insurance
10%
$560
HOA
0%
$0
Property Management
10%
$554
CapEx
5%
$277
Vacancy
6%
$333
Maintenance
5%
$277
Other
0%
$0