Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.91% first-year return on $322k initial cash invested.
-21.91%
Cash On Cash
1.67%
Cap Rate
0.27
DSCR
$4,848
Rent
-$5,885
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$307k
Closing costs
1%
$15,351
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,848
Total Expenses
$10,733
Mortgage P&I
160%
$7,773
Property Taxes
24%
$1,140
Home Insurance
12%
$560
HOA
0%
$0
Property Management
10%
$485
CapEx
5%
$242
Vacancy
6%
$291
Maintenance
5%
$242
Other
0%
$0