Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.21% first-year return on $316k initial cash invested.
-27.21%
Cash On Cash
0.45%
Cap Rate
0.08
DSCR
$4,962
Rent
-$7,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1503k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$301k
Closing costs
1%
$15,029
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,962
Total Expenses
$12,118
Mortgage P&I
151%
$7,473
Property Taxes
31%
$1,557
Home Insurance
11%
$542
HOA
25%
$1,256
Property Management
10%
$496
CapEx
5%
$248
Vacancy
6%
$298
Maintenance
5%
$248
Other
0%
$0