Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.54% first-year return on $630k initial cash invested.
-30.54%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$4,703
Rent
-$16,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,703 income − $20,730 expenses = $16,027 out of pocket
Investment Breakdown
|
Purchase Price
$2999k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$630k
Downpayment
20%
$600k
Closing costs
1%
$29,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,703
Total Expenses
$20,730
Mortgage P&I
333%
$15,659
Property Taxes
60%
$2,799
Home Insurance
22%
$1,050
HOA
0%
$0
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0