Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.09% first-year return on $630k initial cash invested.
-21.09%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$7,837
Rent
-$11,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,837 income − $18,910 expenses = $11,073 out of pocket
Investment Breakdown
|
Purchase Price
$3000k
Downpayment
20.0%
Interest Rate
6.5%
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
$7,837
Total Expenses
$18,910
Mortgage P&I
194%
$15,193
Property Taxes
8%
$629
Home Insurance
13%
$1,050
HOA
0%
$0
Property Management
10%
$784
CapEx
5%
$392
Vacancy
6%
$470
Maintenance
5%
$392
Other
0%
$0