Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.17% first-year return on $657k initial cash invested.
-27.17%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$6,812
Rent
-$14,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,812 income − $21,681 expenses = $14,869 out of pocket
Investment Breakdown
|
Purchase Price
$3127k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$657k
Downpayment
20%
$625k
Closing costs
1%
$31,271
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,812
Total Expenses
$21,681
Mortgage P&I
230%
$15,642
Property Taxes
41%
$2,788
Home Insurance
17%
$1,153
HOA
5%
$326
Property Management
10%
$681
CapEx
5%
$341
Vacancy
6%
$409
Maintenance
5%
$341
Other
0%
$0