Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.17% first-year return on $663k initial cash invested.
-24.17%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$5,916
Rent
-$13,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,916 income − $19,260 expenses = $13,344 out of pocket
Investment Breakdown
|
Purchase Price
$3155k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$663k
Downpayment
20%
$631k
Closing costs
1%
$31,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,916
Total Expenses
$19,260
Mortgage P&I
271%
$16,048
Property Taxes
6%
$374
Home Insurance
20%
$1,155
HOA
2%
$144
Property Management
10%
$592
CapEx
5%
$296
Vacancy
6%
$355
Maintenance
5%
$296
Other
0%
$0