Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.4% first-year return on $629k initial cash invested.
-24.4%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$5,251
Rent
-$12,787
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
$5,251
Total Expenses
$18,038
Mortgage P&I
283%
$14,856
Property Taxes
15%
$768
Home Insurance
20%
$1,048
HOA
0%
$0
Property Management
10%
$525
CapEx
5%
$263
Vacancy
6%
$315
Maintenance
5%
$263
Other
0%
$0