Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.14% first-year return on $629k initial cash invested.
-22.14%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$5,996
Rent
-$11,602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2995k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$629k
Downpayment
20%
$599k
Closing costs
1%
$29,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,996
Total Expenses
$17,598
Mortgage P&I
246%
$14,773
Property Taxes
4%
$217
Home Insurance
17%
$1,048
HOA
0%
$0
Property Management
10%
$600
CapEx
5%
$300
Vacancy
6%
$360
Maintenance
5%
$300
Other
0%
$0