Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.83% first-year return on $644k initial cash invested.
-17.83%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$14,356
Rent
-$9,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3065k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$644k
Downpayment
20%
$613k
Closing costs
1%
$30,652
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$14,356
Total Expenses
$23,918
Mortgage P&I
106%
$15,282
Property Taxes
26%
$3,801
Home Insurance
8%
$1,102
HOA
0%
$0
Property Management
10%
$1,436
CapEx
5%
$718
Vacancy
6%
$861
Maintenance
5%
$718
Other
0%
$0