Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.4% first-year return on $632k initial cash invested.
-25.4%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$7,991
Rent
-$13,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,991 income − $21,378 expenses = $13,387 out of pocket
Investment Breakdown
|
Purchase Price
$3012k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$632k
Downpayment
20%
$602k
Closing costs
1%
$30,119
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,991
Total Expenses
$21,378
Mortgage P&I
190%
$15,193
Property Taxes
38%
$3,022
Home Insurance
14%
$1,085
HOA
0%
$0
Property Management
10%
$799
CapEx
5%
$400
Vacancy
6%
$479
Maintenance
5%
$400
Other
0%
$0