Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.87% first-year return on $336k initial cash invested.
-25.87%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$2,181
Rent
-$7,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$15,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,181
Total Expenses
$9,421
Mortgage P&I
369%
$8,043
Property Taxes
12%
$251
Home Insurance
26%
$560
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0