Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.92% first-year return on $330k initial cash invested.
-22.92%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$3,723
Rent
-$6,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1572k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$314k
Closing costs
1%
$15,716
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,723
Total Expenses
$10,028
Mortgage P&I
212%
$7,884
Property Taxes
13%
$474
Home Insurance
15%
$570
HOA
4%
$133
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0