Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.29% first-year return on $630k initial cash invested.
-30.29%
Cash On Cash
-0.07%
Cap Rate
-0.01
DSCR
$1,614
Rent
-$15,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,614 income − $17,512 expenses = $15,898 out of pocket
Investment Breakdown
|
Purchase Price
$2999k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$630k
Downpayment
20%
$600k
Closing costs
1%
$29,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,614
Total Expenses
$17,512
Mortgage P&I
969%
$15,638
Property Taxes
25%
$404
Home Insurance
65%
$1,050
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0