Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.24% first-year return on $621k initial cash invested.
-28.24%
Cash On Cash
0.68%
Cap Rate
0.1
DSCR
$6,176
Rent
-$14,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,176 income − $20,792 expenses = $14,616 out of pocket
Investment Breakdown
|
Purchase Price
$2958k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$621k
Downpayment
20%
$592k
Closing costs
1%
$29,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,176
Total Expenses
$20,792
Mortgage P&I
259%
$15,983
Property Taxes
33%
$2,054
Home Insurance
17%
$1,048
HOA
2%
$100
Property Management
10%
$618
CapEx
5%
$309
Vacancy
6%
$371
Maintenance
5%
$309
Other
0%
$0