Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.16% first-year return on $326k initial cash invested.
-20.16%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$5,054
Rent
-$5,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1551k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$310k
Closing costs
1%
$15,508
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,054
Total Expenses
$10,526
Mortgage P&I
151%
$7,649
Property Taxes
20%
$1,003
Home Insurance
11%
$560
HOA
0%
$0
Property Management
10%
$505
CapEx
5%
$253
Vacancy
6%
$303
Maintenance
5%
$253
Other
0%
$0