Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.99% first-year return on $326k initial cash invested.
-12.99%
Cash On Cash
3.48%
Cap Rate
0.59
DSCR
$7,470
Rent
-$3,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1555k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$311k
Closing costs
1%
$15,545
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,470
Total Expenses
$11,004
Mortgage P&I
103%
$7,667
Property Taxes
11%
$834
Home Insurance
8%
$560
HOA
0%
$0
Property Management
10%
$747
CapEx
5%
$374
Vacancy
6%
$448
Maintenance
5%
$374
Other
0%
$0