Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.73% first-year return on $615k initial cash invested.
-21.73%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$7,773
Rent
-$11,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,773 income − $18,914 expenses = $11,141 out of pocket
Investment Breakdown
|
Purchase Price
$2930k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$615k
Downpayment
20%
$586k
Closing costs
1%
$29,301
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,773
Total Expenses
$18,914
Mortgage P&I
188%
$14,649
Property Taxes
17%
$1,300
Home Insurance
12%
$944
HOA
0%
$0
Property Management
10%
$777
CapEx
5%
$389
Vacancy
6%
$466
Maintenance
5%
$389
Other
0%
$0