Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.4% first-year return on $625k initial cash invested.
-25.4%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$7,989
Rent
-$13,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,989 income − $21,229 expenses = $13,240 out of pocket
Investment Breakdown
|
Purchase Price
$2978k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$625k
Downpayment
20%
$596k
Closing costs
1%
$29,783
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,989
Total Expenses
$21,229
Mortgage P&I
189%
$15,066
Property Taxes
34%
$2,694
Home Insurance
13%
$1,068
HOA
4%
$325
Property Management
10%
$799
CapEx
5%
$399
Vacancy
6%
$479
Maintenance
5%
$399
Other
0%
$0