Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.11% first-year return on $642k initial cash invested.
-23.11%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$7,975
Rent
-$12,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,975 income − $20,349 expenses = $12,374 out of pocket
Investment Breakdown
|
Purchase Price
$3060k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$642k
Downpayment
20%
$612k
Closing costs
1%
$30,595
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,975
Total Expenses
$20,349
Mortgage P&I
191%
$15,211
Property Taxes
24%
$1,948
Home Insurance
14%
$1,116
HOA
0%
$0
Property Management
10%
$798
CapEx
5%
$399
Vacancy
6%
$478
Maintenance
5%
$399
Other
0%
$0