Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.96% first-year return on $648k initial cash invested.
-26.96%
Cash On Cash
0.81%
Cap Rate
0.13
DSCR
$7,736
Rent
-$14,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,736 income − $22,305 expenses = $14,569 out of pocket
Investment Breakdown
|
Purchase Price
$3088k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$648k
Downpayment
20%
$618k
Closing costs
1%
$30,875
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,736
Total Expenses
$22,305
Mortgage P&I
210%
$16,269
Property Taxes
38%
$2,974
Home Insurance
14%
$1,050
HOA
0%
$0
Property Management
10%
$774
CapEx
5%
$387
Vacancy
6%
$464
Maintenance
5%
$387
Other
0%
$0