Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.7% first-year return on $634k initial cash invested.
-22.7%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$7,652
Rent
-$12,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,652 income − $19,653 expenses = $12,001 out of pocket
Investment Breakdown
|
Purchase Price
$3021k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$634k
Downpayment
20%
$604k
Closing costs
1%
$30,206
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,652
Total Expenses
$19,653
Mortgage P&I
200%
$15,302
Property Taxes
9%
$651
Home Insurance
14%
$1,085
HOA
8%
$625
Property Management
10%
$765
CapEx
5%
$383
Vacancy
6%
$459
Maintenance
5%
$383
Other
0%
$0