Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.79% first-year return on $629k initial cash invested.
-21.79%
Cash On Cash
1.67%
Cap Rate
0.27
DSCR
$7,173
Rent
-$11,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,173 income − $18,594 expenses = $11,421 out of pocket
Investment Breakdown
|
Purchase Price
$2995k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$629k
Downpayment
20%
$599k
Closing costs
1%
$29,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,173
Total Expenses
$18,594
Mortgage P&I
212%
$15,242
Property Taxes
6%
$439
Home Insurance
15%
$1,048
HOA
0%
$0
Property Management
10%
$717
CapEx
5%
$359
Vacancy
6%
$430
Maintenance
5%
$359
Other
0%
$0