Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.3% first-year return on $322k initial cash invested.
-16.3%
Cash On Cash
2.64%
Cap Rate
0.45
DSCR
$5,244
Rent
-$4,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1534k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$307k
Closing costs
1%
$15,340
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,244
Total Expenses
$9,621
Mortgage P&I
143%
$7,496
Property Taxes
1%
$34
Home Insurance
11%
$558
HOA
3%
$170
Property Management
10%
$524
CapEx
5%
$262
Vacancy
6%
$315
Maintenance
5%
$262
Other
0%
$0