Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.08% first-year return on $324k initial cash invested.
-23.08%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$4,307
Rent
-$6,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1541k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$308k
Closing costs
1%
$15,406
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,307
Total Expenses
$10,529
Mortgage P&I
177%
$7,632
Property Taxes
28%
$1,191
Home Insurance
13%
$560
HOA
1%
$27
Property Management
10%
$431
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0