Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.22% first-year return on $630k initial cash invested.
-25.22%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$7,933
Rent
-$13,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,933 income − $21,174 expenses = $13,241 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
$7,933
Total Expenses
$21,174
Mortgage P&I
190%
$15,111
Property Taxes
37%
$2,950
Home Insurance
13%
$1,050
HOA
0%
$0
Property Management
10%
$793
CapEx
5%
$397
Vacancy
6%
$476
Maintenance
5%
$397
Other
0%
$0