Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.91% first-year return on $326k initial cash invested.
-24.91%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$2,651
Rent
-$6,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1552k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$310k
Closing costs
1%
$15,517
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,651
Total Expenses
$9,414
Mortgage P&I
293%
$7,762
Property Taxes
19%
$510
Home Insurance
17%
$452
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0