Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.68% first-year return on $322k initial cash invested.
-22.68%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$5,067
Rent
-$6,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1531k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$306k
Closing costs
1%
$15,310
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,067
Total Expenses
$11,143
Mortgage P&I
151%
$7,644
Property Taxes
32%
$1,629
Home Insurance
11%
$553
HOA
0%
$0
Property Management
10%
$507
CapEx
5%
$253
Vacancy
6%
$304
Maintenance
5%
$253
Other
0%
$0