Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.69% first-year return on $331k initial cash invested.
-22.69%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$5,097
Rent
-$6,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1574k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$315k
Closing costs
1%
$15,742
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,097
Total Expenses
$11,347
Mortgage P&I
152%
$7,769
Property Taxes
15%
$788
Home Insurance
13%
$665
HOA
16%
$799
Property Management
10%
$510
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0