Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.02% first-year return on $332k initial cash invested.
-18.02%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$7,892
Rent
-$4,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1581k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$316k
Closing costs
1%
$15,810
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,892
Total Expenses
$12,877
Mortgage P&I
99%
$7,822
Property Taxes
10%
$812
Home Insurance
10%
$752
HOA
18%
$1,438
Property Management
10%
$789
CapEx
5%
$395
Vacancy
6%
$474
Maintenance
5%
$395
Other
0%
$0