Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.56% first-year return on $629k initial cash invested.
-30.56%
Cash On Cash
0.41%
Cap Rate
0.06
DSCR
$4,291
Rent
-$16,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,291 income − $20,309 expenses = $16,018 out of pocket
Investment Breakdown
|
Purchase Price
$2995k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$629k
Downpayment
20%
$599k
Closing costs
1%
$29,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,291
Total Expenses
$20,309
Mortgage P&I
392%
$16,814
Property Taxes
31%
$1,331
Home Insurance
24%
$1,048
HOA
0%
$0
Property Management
10%
$429
CapEx
5%
$215
Vacancy
6%
$257
Maintenance
5%
$215
Other
0%
$0