Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.9% first-year return on $613k initial cash invested.
-30.9%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$5,214
Rent
-$15,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,214 income − $21,000 expenses = $15,786 out of pocket
Investment Breakdown
|
Purchase Price
$2919k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$613k
Downpayment
20%
$584k
Closing costs
1%
$29,193
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,214
Total Expenses
$21,000
Mortgage P&I
300%
$15,646
Property Taxes
57%
$2,955
Home Insurance
20%
$1,043
HOA
0%
$0
Property Management
10%
$521
CapEx
5%
$261
Vacancy
6%
$313
Maintenance
5%
$261
Other
0%
$0