Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.34% first-year return on $332k initial cash invested.
-15.34%
Cash On Cash
2.76%
Cap Rate
0.48
DSCR
$6,665
Rent
-$4,239
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$316k
Closing costs
1%
$15,789
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,665
Total Expenses
$10,904
Mortgage P&I
113%
$7,539
Property Taxes
18%
$1,215
Home Insurance
6%
$418
HOA
0%
$0
Property Management
10%
$666
CapEx
5%
$333
Vacancy
6%
$400
Maintenance
5%
$333
Other
0%
$0