Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.03% first-year return on $608k initial cash invested.
-27.03%
Cash On Cash
0.45%
Cap Rate
0.08
DSCR
$3,895
Rent
-$13,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,895 income − $17,589 expenses = $13,694 out of pocket
Investment Breakdown
|
Purchase Price
$2895k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$608k
Downpayment
20%
$579k
Closing costs
1%
$28,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,895
Total Expenses
$17,589
Mortgage P&I
375%
$14,596
Property Taxes
25%
$966
Home Insurance
26%
$1,013
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0