Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.79% first-year return on $320k initial cash invested.
-21.79%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$4,279
Rent
-$5,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1525k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$305k
Closing costs
1%
$15,245
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,279
Total Expenses
$10,091
Mortgage P&I
173%
$7,385
Property Taxes
25%
$1,068
Home Insurance
12%
$525
HOA
0%
$0
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0