Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.12% first-year return on $327k initial cash invested.
-22.12%
Cash On Cash
1.45%
Cap Rate
0.25
DSCR
$5,632
Rent
-$6,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1557k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$311k
Closing costs
1%
$15,574
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,632
Total Expenses
$11,660
Mortgage P&I
135%
$7,628
Property Taxes
36%
$2,016
Home Insurance
10%
$551
HOA
0%
$0
Property Management
10%
$563
CapEx
5%
$282
Vacancy
6%
$338
Maintenance
5%
$282
Other
0%
$0