Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.71% first-year return on $629k initial cash invested.
-23.71%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$7,157
Rent
-$12,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,157 income − $19,583 expenses = $12,426 out of pocket
Investment Breakdown
|
Purchase Price
$2995k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$629k
Downpayment
20%
$599k
Closing costs
1%
$29,953
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,157
Total Expenses
$19,583
Mortgage P&I
209%
$14,981
Property Taxes
24%
$1,692
Home Insurance
15%
$1,049
HOA
0%
$0
Property Management
10%
$716
CapEx
5%
$358
Vacancy
6%
$429
Maintenance
5%
$358
Other
0%
$0