Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.28% first-year return on $650k initial cash invested.
-28.28%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$5,681
Rent
-$15,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3096k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$650k
Downpayment
20%
$619k
Closing costs
1%
$30,962
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,681
Total Expenses
$21,002
Mortgage P&I
270%
$15,333
Property Taxes
46%
$2,613
Home Insurance
20%
$1,129
HOA
8%
$450
Property Management
10%
$568
CapEx
5%
$284
Vacancy
6%
$341
Maintenance
5%
$284
Other
0%
$0