Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.42% first-year return on $318k initial cash invested.
-18.42%
Cash On Cash
2.28%
Cap Rate
0.39
DSCR
$5,837
Rent
-$4,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1515k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$303k
Closing costs
1%
$15,146
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,837
Total Expenses
$10,720
Mortgage P&I
128%
$7,468
Property Taxes
19%
$1,124
Home Insurance
9%
$525
HOA
1%
$85
Property Management
10%
$584
CapEx
5%
$292
Vacancy
6%
$350
Maintenance
5%
$292
Other
0%
$0