Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.79% first-year return on $657k initial cash invested.
-25.79%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$6,817
Rent
-$14,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,817 income − $20,942 expenses = $14,125 out of pocket
Investment Breakdown
|
Purchase Price
$3130k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$657k
Downpayment
20%
$626k
Closing costs
1%
$31,298
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,817
Total Expenses
$20,942
Mortgage P&I
230%
$15,655
Property Taxes
38%
$2,586
Home Insurance
14%
$928
HOA
0%
$0
Property Management
10%
$682
CapEx
5%
$341
Vacancy
6%
$409
Maintenance
5%
$341
Other
0%
$0