Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.49% first-year return on $319k initial cash invested.
-28.49%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$1,512
Rent
-$7,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1517k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$303k
Closing costs
1%
$15,171
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,512
Total Expenses
$9,077
Mortgage P&I
497%
$7,510
Property Taxes
28%
$418
Home Insurance
50%
$755
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0