Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.15% first-year return on $638k initial cash invested.
-30.15%
Cash On Cash
-0.28%
Cap Rate
-0.05
DSCR
$5,179
Rent
-$16,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3040k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$638k
Downpayment
20%
$608k
Closing costs
1%
$30,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,179
Total Expenses
$21,217
Mortgage P&I
291%
$15,070
Property Taxes
60%
$3,120
Home Insurance
22%
$1,120
HOA
11%
$560
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0