Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.75% first-year return on $624k initial cash invested.
-23.75%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$6,745
Rent
-$12,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2969k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$624k
Downpayment
20%
$594k
Closing costs
1%
$29,692
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,745
Total Expenses
$19,088
Mortgage P&I
217%
$14,616
Property Taxes
25%
$1,673
Home Insurance
16%
$1,046
HOA
0%
$0
Property Management
10%
$674
CapEx
5%
$337
Vacancy
6%
$405
Maintenance
5%
$337
Other
0%
$0