Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.49% first-year return on $322k initial cash invested.
-18.49%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$7,143
Rent
-$4,968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1535k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$307k
Closing costs
1%
$15,353
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,143
Total Expenses
$12,111
Mortgage P&I
106%
$7,592
Property Taxes
16%
$1,167
Home Insurance
12%
$833
HOA
9%
$662
Property Management
10%
$714
CapEx
5%
$357
Vacancy
6%
$429
Maintenance
5%
$357
Other
0%
$0