Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.12% first-year return on $330k initial cash invested.
-20.12%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$5,110
Rent
-$5,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1571k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$314k
Closing costs
1%
$15,707
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,110
Total Expenses
$10,641
Mortgage P&I
154%
$7,862
Property Taxes
17%
$889
Home Insurance
11%
$560
HOA
0%
$0
Property Management
10%
$511
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0