Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.2% first-year return on $331k initial cash invested.
-19.2%
Cash On Cash
2.04%
Cap Rate
0.35
DSCR
$5,014
Rent
-$5,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1575k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$315k
Closing costs
1%
$15,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,014
Total Expenses
$10,305
Mortgage P&I
154%
$7,715
Property Taxes
15%
$735
Home Insurance
11%
$551
HOA
0%
$0
Property Management
10%
$501
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0