Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.38% first-year return on $329k initial cash invested.
-16.38%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$7,733
Rent
-$4,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1565k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$313k
Closing costs
1%
$15,648
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,733
Total Expenses
$12,219
Mortgage P&I
102%
$7,923
Property Taxes
18%
$1,395
Home Insurance
7%
$558
HOA
4%
$332
Property Management
10%
$773
CapEx
5%
$387
Vacancy
6%
$464
Maintenance
5%
$387
Other
0%
$0