Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.05% first-year return on $608k initial cash invested.
-31.05%
Cash On Cash
0.22%
Cap Rate
0.03
DSCR
$4,848
Rent
-$15,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,848 income − $20,591 expenses = $15,743 out of pocket
Investment Breakdown
|
Purchase Price
$2897k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$608k
Downpayment
20%
$579k
Closing costs
1%
$28,973
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,848
Total Expenses
$20,591
Mortgage P&I
330%
$16,021
Property Taxes
46%
$2,208
Home Insurance
23%
$1,102
HOA
0%
$0
Property Management
10%
$485
CapEx
5%
$242
Vacancy
6%
$291
Maintenance
5%
$242
Other
0%
$0