Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18% first-year return on $328k initial cash invested.
-18%
Cash On Cash
2.3%
Cap Rate
0.39
DSCR
$5,191
Rent
-$4,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1563k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$313k
Closing costs
1%
$15,632
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,191
Total Expenses
$10,114
Mortgage P&I
148%
$7,657
Property Taxes
9%
$491
Home Insurance
11%
$560
HOA
1%
$56
Property Management
10%
$519
CapEx
5%
$260
Vacancy
6%
$311
Maintenance
5%
$260
Other
0%
$0