Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.25% first-year return on $324k initial cash invested.
-22.25%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$4,719
Rent
-$6,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1542k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$308k
Closing costs
1%
$15,417
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,719
Total Expenses
$10,722
Mortgage P&I
165%
$7,801
Property Taxes
24%
$1,134
Home Insurance
12%
$560
HOA
0%
$0
Property Management
10%
$472
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0