Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.29% first-year return on $328k initial cash invested.
-19.29%
Cash On Cash
2.03%
Cap Rate
0.35
DSCR
$6,094
Rent
-$5,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1560k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$312k
Closing costs
1%
$15,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,094
Total Expenses
$11,359
Mortgage P&I
125%
$7,605
Property Taxes
27%
$1,644
Home Insurance
9%
$525
HOA
0%
$0
Property Management
10%
$609
CapEx
5%
$305
Vacancy
6%
$366
Maintenance
5%
$305
Other
0%
$0