Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.47% first-year return on $637k initial cash invested.
-30.47%
Cash On Cash
-0.09%
Cap Rate
-0.01
DSCR
$7,503
Rent
-$16,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3031k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$637k
Downpayment
20%
$606k
Closing costs
1%
$30,312
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,503
Total Expenses
$23,665
Mortgage P&I
207%
$15,567
Property Taxes
67%
$5,010
Home Insurance
15%
$1,138
HOA
0%
$0
Property Management
10%
$750
CapEx
5%
$375
Vacancy
6%
$450
Maintenance
5%
$375
Other
0%
$0