Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.04% first-year return on $652k initial cash invested.
-27.04%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$6,396
Rent
-$14,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,396 income − $21,098 expenses = $14,702 out of pocket
Investment Breakdown
|
Purchase Price
$3107k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$652k
Downpayment
20%
$621k
Closing costs
1%
$31,066
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,396
Total Expenses
$21,098
Mortgage P&I
241%
$15,437
Property Taxes
47%
$2,982
Home Insurance
16%
$1,015
HOA
0%
$0
Property Management
10%
$640
CapEx
5%
$320
Vacancy
6%
$384
Maintenance
5%
$320
Other
0%
$0