Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.12% first-year return on $625k initial cash invested.
-26.12%
Cash On Cash
1.38%
Cap Rate
0.2
DSCR
$6,340
Rent
-$13,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,340 income − $19,947 expenses = $13,607 out of pocket
Investment Breakdown
|
Purchase Price
$2977k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$625k
Downpayment
20%
$595k
Closing costs
1%
$29,767
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,340
Total Expenses
$19,947
Mortgage P&I
264%
$16,711
Property Taxes
6%
$410
Home Insurance
18%
$1,120
HOA
1%
$58
Property Management
10%
$634
CapEx
5%
$317
Vacancy
6%
$380
Maintenance
5%
$317
Other
0%
$0