Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.76% first-year return on $604k initial cash invested.
-31.76%
Cash On Cash
-0.33%
Cap Rate
-0.05
DSCR
$4,109
Rent
-$15,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,109 income − $20,085 expenses = $15,976 out of pocket
Investment Breakdown
|
Purchase Price
$2874k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$604k
Downpayment
20%
$575k
Closing costs
1%
$28,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,109
Total Expenses
$20,085
Mortgage P&I
365%
$14,992
Property Taxes
72%
$2,975
Home Insurance
26%
$1,050
HOA
0%
$0
Property Management
10%
$411
CapEx
5%
$205
Vacancy
6%
$247
Maintenance
5%
$205
Other
0%
$0