Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.28% first-year return on $633k initial cash invested.
-24.28%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$6,632
Rent
-$12,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,632 income − $19,447 expenses = $12,815 out of pocket
Investment Breakdown
|
Purchase Price
$3016k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$633k
Downpayment
20%
$603k
Closing costs
1%
$30,163
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,632
Total Expenses
$19,447
Mortgage P&I
233%
$15,440
Property Taxes
17%
$1,145
Home Insurance
17%
$1,137
HOA
0%
$0
Property Management
10%
$663
CapEx
5%
$332
Vacancy
6%
$398
Maintenance
5%
$332
Other
0%
$0