Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.28% first-year return on $335k initial cash invested.
-25.28%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$3,189
Rent
-$7,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$319k
Closing costs
1%
$15,953
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,189
Total Expenses
$10,246
Mortgage P&I
248%
$7,903
Property Taxes
29%
$937
Home Insurance
18%
$578
HOA
0%
$0
Property Management
10%
$319
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0