Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.43% first-year return on $325k initial cash invested.
-21.43%
Cash On Cash
1.5%
Cap Rate
0.26
DSCR
$4,439
Rent
-$5,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1549k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$310k
Closing costs
1%
$15,488
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,439
Total Expenses
$10,247
Mortgage P&I
170%
$7,527
Property Taxes
23%
$1,006
Home Insurance
13%
$560
HOA
0%
$0
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0