Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -34.22% first-year return on $630k initial cash invested.
-34.22%
Cash On Cash
-0.44%
Cap Rate
-0.07
DSCR
$5,788
Rent
-$17,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,788 income − $23,755 expenses = $17,967 out of pocket
Investment Breakdown
|
Purchase Price
$3000k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$630k
Downpayment
20%
$600k
Closing costs
1%
$30,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,788
Total Expenses
$23,755
Mortgage P&I
286%
$16,576
Property Taxes
80%
$4,625
Home Insurance
18%
$1,050
HOA
0%
$0
Property Management
10%
$579
CapEx
5%
$289
Vacancy
6%
$347
Maintenance
5%
$289
Other
0%
$0