Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.3% first-year return on $319k initial cash invested.
-21.3%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$4,863
Rent
-$5,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1518k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$304k
Closing costs
1%
$15,182
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,863
Total Expenses
$10,522
Mortgage P&I
153%
$7,429
Property Taxes
18%
$890
Home Insurance
11%
$544
HOA
8%
$395
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0