Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.81% first-year return on $657k initial cash invested.
-30.81%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$7,343
Rent
-$16,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,343 income − $24,206 expenses = $16,863 out of pocket
Investment Breakdown
|
Purchase Price
$3127k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$657k
Downpayment
20%
$625k
Closing costs
1%
$31,272
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,343
Total Expenses
$24,206
Mortgage P&I
222%
$16,278
Property Taxes
47%
$3,485
Home Insurance
14%
$1,032
HOA
20%
$1,502
Property Management
10%
$734
CapEx
5%
$367
Vacancy
6%
$441
Maintenance
5%
$367
Other
0%
$0