Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.49% first-year return on $320k initial cash invested.
-16.49%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$5,796
Rent
-$4,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1522k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$304k
Closing costs
1%
$15,220
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,796
Total Expenses
$10,188
Mortgage P&I
131%
$7,615
Property Taxes
6%
$346
Home Insurance
10%
$595
HOA
2%
$124
Property Management
10%
$580
CapEx
5%
$290
Vacancy
6%
$348
Maintenance
5%
$290
Other
0%
$0