Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.43% first-year return on $657k initial cash invested.
-23.43%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$7,694
Rent
-$12,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3131k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$657k
Downpayment
20%
$626k
Closing costs
1%
$31,305
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,694
Total Expenses
$20,529
Mortgage P&I
201%
$15,503
Property Taxes
8%
$647
Home Insurance
15%
$1,118
HOA
16%
$1,260
Property Management
10%
$769
CapEx
5%
$385
Vacancy
6%
$462
Maintenance
5%
$385
Other
0%
$0