Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.92% first-year return on $322k initial cash invested.
-18.92%
Cash On Cash
2.04%
Cap Rate
0.35
DSCR
$5,306
Rent
-$5,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1534k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$307k
Closing costs
1%
$15,338
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,306
Total Expenses
$10,385
Mortgage P&I
140%
$7,421
Property Taxes
21%
$1,113
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$531
CapEx
5%
$265
Vacancy
6%
$318
Maintenance
5%
$265
Other
0%
$0