Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.61% first-year return on $320k initial cash invested.
-26.61%
Cash On Cash
0.47%
Cap Rate
0.08
DSCR
$3,561
Rent
-$7,101
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
$3,561
Total Expenses
$10,662
Mortgage P&I
211%
$7,520
Property Taxes
47%
$1,682
Home Insurance
15%
$534
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0