Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.73% first-year return on $324k initial cash invested.
-22.73%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$3,712
Rent
-$6,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1542k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$308k
Closing costs
1%
$15,416
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,712
Total Expenses
$9,845
Mortgage P&I
203%
$7,527
Property Taxes
21%
$792
Home Insurance
15%
$560
HOA
0%
$0
Property Management
10%
$371
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0