Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.75% first-year return on $320k initial cash invested.
-19.75%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$4,728
Rent
-$5,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1524k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$305k
Closing costs
1%
$15,242
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,728
Total Expenses
$9,997
Mortgage P&I
161%
$7,607
Property Taxes
13%
$605
Home Insurance
12%
$556
HOA
0%
$0
Property Management
10%
$473
CapEx
5%
$236
Vacancy
6%
$284
Maintenance
5%
$236
Other
0%
$0