Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.65% first-year return on $630k initial cash invested.
-26.65%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$5,460
Rent
-$13,991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3000k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$630k
Downpayment
20%
$600k
Closing costs
1%
$30,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,460
Total Expenses
$19,451
Mortgage P&I
271%
$14,798
Property Taxes
40%
$2,183
Home Insurance
19%
$1,050
HOA
0%
$0
Property Management
10%
$546
CapEx
5%
$273
Vacancy
6%
$328
Maintenance
5%
$273
Other
0%
$0