Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.3% first-year return on $328k initial cash invested.
-18.3%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$5,685
Rent
-$4,996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,685 income − $10,681 expenses = $4,996 out of pocket
Investment Breakdown
|
Purchase Price
$1560k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$312k
Closing costs
1%
$15,601
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,685
Total Expenses
$10,681
Mortgage P&I
138%
$7,818
Property Taxes
8%
$431
Home Insurance
10%
$560
HOA
7%
$395
Property Management
10%
$568
CapEx
5%
$284
Vacancy
6%
$341
Maintenance
5%
$284
Other
0%
$0