Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.21% first-year return on $322k initial cash invested.
-13.21%
Cash On Cash
3.33%
Cap Rate
0.57
DSCR
$7,624
Rent
-$3,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1534k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$307k
Closing costs
1%
$15,338
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,624
Total Expenses
$11,171
Mortgage P&I
97%
$7,424
Property Taxes
16%
$1,224
Home Insurance
7%
$542
HOA
0%
$0
Property Management
10%
$762
CapEx
5%
$381
Vacancy
6%
$457
Maintenance
5%
$381
Other
0%
$0