Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.96% first-year return on $656k initial cash invested.
-26.96%
Cash On Cash
0.51%
Cap Rate
0.08
DSCR
$5,204
Rent
-$14,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,204 income − $19,949 expenses = $14,745 out of pocket
Investment Breakdown
|
Purchase Price
$3125k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$656k
Downpayment
20%
$625k
Closing costs
1%
$31,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,204
Total Expenses
$19,949
Mortgage P&I
304%
$15,802
Property Taxes
33%
$1,701
Home Insurance
21%
$1,094
HOA
0%
$0
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0