Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.08% first-year return on $320k initial cash invested.
-20.08%
Cash On Cash
2.14%
Cap Rate
0.35
DSCR
$7,099
Rent
-$5,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1525k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$305k
Closing costs
1%
$15,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,099
Total Expenses
$12,459
Mortgage P&I
109%
$7,728
Property Taxes
33%
$2,351
Home Insurance
8%
$534
HOA
0%
$0
Property Management
10%
$710
CapEx
5%
$355
Vacancy
6%
$426
Maintenance
5%
$355
Other
0%
$0