Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -33.64% first-year return on $320k initial cash invested.
-33.64%
Cash On Cash
-1.08%
Cap Rate
-0.18
DSCR
$1,198
Rent
-$8,978
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
6.3%
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
$1,198
Total Expenses
$10,176
Mortgage P&I
629%
$7,541
Property Taxes
138%
$1,658
Home Insurance
56%
$665
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0