Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.5% first-year return on $640k initial cash invested.
-25.5%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$9,795
Rent
-$13,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3046k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$640k
Downpayment
20%
$609k
Closing costs
1%
$30,459
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$9,795
Total Expenses
$23,387
Mortgage P&I
156%
$15,239
Property Taxes
28%
$2,722
Home Insurance
12%
$1,138
HOA
18%
$1,740
Property Management
10%
$980
CapEx
5%
$490
Vacancy
6%
$588
Maintenance
5%
$490
Other
0%
$0