Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.67% first-year return on $329k initial cash invested.
-23.67%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$4,731
Rent
-$6,483
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$313k
Closing costs
1%
$15,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,731
Total Expenses
$11,214
Mortgage P&I
165%
$7,794
Property Taxes
30%
$1,410
Home Insurance
12%
$559
HOA
5%
$220
Property Management
10%
$473
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0