Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.97% first-year return on $653k initial cash invested.
-27.97%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$4,257
Rent
-$15,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3110k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$653k
Downpayment
20%
$622k
Closing costs
1%
$31,095
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,257
Total Expenses
$19,478
Mortgage P&I
360%
$15,331
Property Taxes
42%
$1,770
Home Insurance
27%
$1,146
HOA
3%
$124
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$255
Maintenance
5%
$213
Other
0%
$0