Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.3% first-year return on $325k initial cash invested.
-17.3%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$5,944
Rent
-$4,688
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$310k
Closing costs
1%
$15,485
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,944
Total Expenses
$10,632
Mortgage P&I
131%
$7,771
Property Taxes
13%
$782
Home Insurance
9%
$534
HOA
0%
$0
Property Management
10%
$594
CapEx
5%
$297
Vacancy
6%
$357
Maintenance
5%
$297
Other
0%
$0