Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.58% first-year return on $327k initial cash invested.
-22.58%
Cash On Cash
1.2%
Cap Rate
0.21
DSCR
$4,303
Rent
-$6,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1556k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$311k
Closing costs
1%
$15,564
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,303
Total Expenses
$10,453
Mortgage P&I
174%
$7,492
Property Taxes
32%
$1,371
Home Insurance
11%
$472
HOA
0%
$0
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0