Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.14% first-year return on $333k initial cash invested.
-19.14%
Cash On Cash
2.4%
Cap Rate
0.39
DSCR
$5,855
Rent
-$5,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1585k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$317k
Closing costs
1%
$15,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,855
Total Expenses
$11,163
Mortgage P&I
140%
$8,189
Property Taxes
15%
$891
Home Insurance
10%
$560
HOA
0%
$0
Property Management
10%
$586
CapEx
5%
$293
Vacancy
6%
$351
Maintenance
5%
$293
Other
0%
$0