Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.56% first-year return on $663k initial cash invested.
-24.56%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$7,608
Rent
-$13,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,608 income − $21,175 expenses = $13,567 out of pocket
Investment Breakdown
|
Purchase Price
$3157k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$663k
Downpayment
20%
$631k
Closing costs
1%
$31,569
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,608
Total Expenses
$21,175
Mortgage P&I
208%
$15,809
Property Taxes
29%
$2,241
Home Insurance
15%
$1,148
HOA
0%
$0
Property Management
10%
$761
CapEx
5%
$380
Vacancy
6%
$456
Maintenance
5%
$380
Other
0%
$0