Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.2% first-year return on $316k initial cash invested.
-22.2%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$4,035
Rent
-$5,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1503k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$301k
Closing costs
1%
$15,030
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,035
Total Expenses
$9,873
Mortgage P&I
189%
$7,625
Property Taxes
16%
$656
Home Insurance
13%
$542
HOA
0%
$0
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0