Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.4% first-year return on $647k initial cash invested.
-21.4%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$7,705
Rent
-$11,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,705 income − $19,245 expenses = $11,540 out of pocket
Investment Breakdown
|
Purchase Price
$3081k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$647k
Downpayment
20%
$616k
Closing costs
1%
$30,808
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,705
Total Expenses
$19,245
Mortgage P&I
203%
$15,679
Property Taxes
3%
$252
Home Insurance
15%
$1,153
HOA
2%
$159
Property Management
10%
$770
CapEx
5%
$385
Vacancy
6%
$462
Maintenance
5%
$385
Other
0%
$0