Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.48% first-year return on $648k initial cash invested.
-29.48%
Cash On Cash
0.71%
Cap Rate
0.1
DSCR
$4,444
Rent
-$15,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,444 income − $20,362 expenses = $15,918 out of pocket
Investment Breakdown
|
Purchase Price
$3085k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$648k
Downpayment
20%
$617k
Closing costs
1%
$30,852
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,444
Total Expenses
$20,362
Mortgage P&I
394%
$17,517
Property Taxes
13%
$570
Home Insurance
25%
$1,120
HOA
0%
$0
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$267
Maintenance
5%
$222
Other
0%
$0