Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.06% first-year return on $654k initial cash invested.
-22.06%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$7,841
Rent
-$12,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,841 income − $19,859 expenses = $12,018 out of pocket
Investment Breakdown
|
Purchase Price
$3112k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$654k
Downpayment
20%
$622k
Closing costs
1%
$31,124
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,841
Total Expenses
$19,859
Mortgage P&I
198%
$15,540
Property Taxes
15%
$1,163
Home Insurance
14%
$1,118
HOA
0%
$0
Property Management
10%
$784
CapEx
5%
$392
Vacancy
6%
$470
Maintenance
5%
$392
Other
0%
$0