Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.4% first-year return on $325k initial cash invested.
-22.4%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$3,879
Rent
-$6,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1548k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$310k
Closing costs
1%
$15,479
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,879
Total Expenses
$9,946
Mortgage P&I
198%
$7,662
Property Taxes
18%
$706
Home Insurance
15%
$569
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0