Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.01% first-year return on $329k initial cash invested.
-22.01%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$4,482
Rent
-$6,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1567k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$313k
Closing costs
1%
$15,671
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,482
Total Expenses
$10,518
Mortgage P&I
177%
$7,941
Property Taxes
19%
$853
Home Insurance
12%
$559
HOA
0%
$0
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0