Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.85% first-year return on $331k initial cash invested.
-25.85%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$4,592
Rent
-$7,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1575k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$315k
Closing costs
1%
$15,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,592
Total Expenses
$11,717
Mortgage P&I
174%
$7,990
Property Taxes
32%
$1,481
Home Insurance
12%
$551
HOA
11%
$500
Property Management
10%
$459
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0