Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.56% first-year return on $326k initial cash invested.
-25.56%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$1,552
Rent
-$6,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$310k
Closing costs
1%
$15,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,552
Total Expenses
$8,485
Mortgage P&I
485%
$7,534
Property Taxes
0%
$5
Home Insurance
35%
$542
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0