Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.22% first-year return on $332k initial cash invested.
-20.22%
Cash On Cash
1.76%
Cap Rate
0.3
DSCR
$4,835
Rent
-$5,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1579k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$316k
Closing costs
1%
$15,788
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,835
Total Expenses
$10,422
Mortgage P&I
158%
$7,658
Property Taxes
23%
$1,090
Home Insurance
9%
$416
HOA
0%
$0
Property Management
10%
$484
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0