Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.74% first-year return on $319k initial cash invested.
-20.74%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$3,982
Rent
-$5,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1518k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$304k
Closing costs
1%
$15,182
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,982
Total Expenses
$9,491
Mortgage P&I
185%
$7,367
Property Taxes
11%
$454
Home Insurance
14%
$560
HOA
2%
$75
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0