Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.24% first-year return on $335k initial cash invested.
-27.24%
Cash On Cash
0.33%
Cap Rate
0.06
DSCR
$1,530
Rent
-$7,602
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$319k
Closing costs
1%
$15,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,530
Total Expenses
$9,132
Mortgage P&I
521%
$7,971
Property Taxes
13%
$206
Home Insurance
36%
$558
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0