Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.49% first-year return on $637k initial cash invested.
-29.49%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$7,082
Rent
-$15,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,082 income − $22,738 expenses = $15,656 out of pocket
Investment Breakdown
|
Purchase Price
$3034k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$637k
Downpayment
20%
$607k
Closing costs
1%
$30,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,082
Total Expenses
$22,738
Mortgage P&I
231%
$16,390
Property Taxes
47%
$3,324
Home Insurance
17%
$1,183
HOA
0%
$0
Property Management
10%
$708
CapEx
5%
$354
Vacancy
6%
$425
Maintenance
5%
$354
Other
0%
$0