Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.31% first-year return on $331k initial cash invested.
-21.31%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$5,242
Rent
-$5,870
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$315k
Closing costs
1%
$15,743
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,242
Total Expenses
$11,112
Mortgage P&I
148%
$7,750
Property Taxes
28%
$1,448
Home Insurance
11%
$551
HOA
0%
$0
Property Management
10%
$524
CapEx
5%
$262
Vacancy
6%
$315
Maintenance
5%
$262
Other
0%
$0