Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.82% first-year return on $635k initial cash invested.
-28.82%
Cash On Cash
0.03%
Cap Rate
0
DSCR
$5,426
Rent
-$15,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,426 income − $20,668 expenses = $15,242 out of pocket
Investment Breakdown
|
Purchase Price
$3022k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$635k
Downpayment
20%
$604k
Closing costs
1%
$30,218
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,426
Total Expenses
$20,668
Mortgage P&I
277%
$15,045
Property Taxes
34%
$1,850
Home Insurance
44%
$2,362
HOA
0%
$0
Property Management
10%
$543
CapEx
5%
$271
Vacancy
6%
$326
Maintenance
5%
$271
Other
0%
$0