Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.11% first-year return on $325k initial cash invested.
-14.11%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$7,105
Rent
-$3,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1549k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$310k
Closing costs
1%
$15,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,105
Total Expenses
$10,930
Mortgage P&I
109%
$7,754
Property Taxes
11%
$788
Home Insurance
8%
$542
HOA
0%
$0
Property Management
10%
$710
CapEx
5%
$355
Vacancy
6%
$426
Maintenance
5%
$355
Other
0%
$0