Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.8% first-year return on $324k initial cash invested.
-22.8%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$4,469
Rent
-$6,153
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$308k
Closing costs
1%
$15,420
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,469
Total Expenses
$10,622
Mortgage P&I
171%
$7,628
Property Taxes
29%
$1,278
Home Insurance
12%
$555
HOA
0%
$0
Property Management
10%
$447
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0