Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.96% first-year return on $328k initial cash invested.
-21.96%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$4,819
Rent
-$5,997
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$312k
Closing costs
1%
$15,603
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,819
Total Expenses
$10,816
Mortgage P&I
160%
$7,717
Property Taxes
26%
$1,269
Home Insurance
12%
$577
HOA
0%
$0
Property Management
10%
$482
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0