Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.8% first-year return on $316k initial cash invested.
-22.8%
Cash On Cash
1.09%
Cap Rate
0.19
DSCR
$3,683
Rent
-$6,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1505k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$301k
Closing costs
1%
$15,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,683
Total Expenses
$9,688
Mortgage P&I
195%
$7,185
Property Taxes
28%
$1,021
Home Insurance
14%
$525
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0