Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.57% first-year return on $642k initial cash invested.
-22.57%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$7,732
Rent
-$12,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,732 income − $19,812 expenses = $12,080 out of pocket
Investment Breakdown
|
Purchase Price
$3058k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$642k
Downpayment
20%
$612k
Closing costs
1%
$30,583
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,732
Total Expenses
$19,812
Mortgage P&I
203%
$15,703
Property Taxes
13%
$978
Home Insurance
14%
$1,120
HOA
0%
$0
Property Management
10%
$773
CapEx
5%
$387
Vacancy
6%
$464
Maintenance
5%
$387
Other
0%
$0