Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.6% first-year return on $331k initial cash invested.
-19.6%
Cash On Cash
1.91%
Cap Rate
0.33
DSCR
$4,329
Rent
-$5,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1575k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$315k
Closing costs
1%
$15,746
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,329
Total Expenses
$9,730
Mortgage P&I
178%
$7,696
Property Taxes
8%
$331
Home Insurance
13%
$578
HOA
0%
$0
Property Management
10%
$433
CapEx
5%
$216
Vacancy
6%
$260
Maintenance
5%
$216
Other
0%
$0