Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.25% first-year return on $330k initial cash invested.
-23.25%
Cash On Cash
1.22%
Cap Rate
0.21
DSCR
$4,373
Rent
-$6,384
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$314k
Closing costs
1%
$15,693
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,373
Total Expenses
$10,757
Mortgage P&I
177%
$7,761
Property Taxes
16%
$716
Home Insurance
15%
$665
HOA
11%
$478
Property Management
10%
$437
CapEx
5%
$219
Vacancy
6%
$262
Maintenance
5%
$219
Other
0%
$0