Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.84% first-year return on $333k initial cash invested.
-20.84%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$4,057
Rent
-$5,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1585k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$317k
Closing costs
1%
$15,845
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,057
Total Expenses
$9,837
Mortgage P&I
194%
$7,873
Property Taxes
7%
$266
Home Insurance
14%
$560
HOA
2%
$83
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$243
Maintenance
5%
$203
Other
0%
$0