Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22% first-year return on $656k initial cash invested.
-22%
Cash On Cash
1.38%
Cap Rate
0.24
DSCR
$6,985
Rent
-$12,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,985 income − $19,011 expenses = $12,026 out of pocket
Investment Breakdown
|
Purchase Price
$3124k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$656k
Downpayment
20%
$625k
Closing costs
1%
$31,235
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,985
Total Expenses
$19,011
Mortgage P&I
219%
$15,267
Property Taxes
11%
$757
Home Insurance
17%
$1,172
HOA
0%
$0
Property Management
10%
$698
CapEx
5%
$349
Vacancy
6%
$419
Maintenance
5%
$349
Other
0%
$0