Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.63% first-year return on $629k initial cash invested.
-26.63%
Cash On Cash
0.57%
Cap Rate
0.09
DSCR
$4,182
Rent
-$13,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,182 income − $18,140 expenses = $13,958 out of pocket
Investment Breakdown
|
Purchase Price
$2995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$629k
Downpayment
20%
$599k
Closing costs
1%
$29,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,182
Total Expenses
$18,140
Mortgage P&I
363%
$15,181
Property Taxes
20%
$824
Home Insurance
25%
$1,048
HOA
0%
$0
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0