Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.11% first-year return on $329k initial cash invested.
-27.11%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$3,129
Rent
-$7,423
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$313k
Closing costs
1%
$15,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,129
Total Expenses
$10,552
Mortgage P&I
247%
$7,741
Property Taxes
42%
$1,327
Home Insurance
20%
$629
HOA
1%
$42
Property Management
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0