Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.12% first-year return on $745k initial cash invested.
-28.12%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$6,899
Rent
-$17,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,899 income − $24,352 expenses = $17,453 out of pocket
Investment Breakdown
|
Purchase Price
$3547k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$745k
Downpayment
20%
$709k
Closing costs
1%
$35,469
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,899
Total Expenses
$24,352
Mortgage P&I
265%
$18,263
Property Taxes
42%
$2,896
Home Insurance
20%
$1,399
HOA
0%
$0
Property Management
10%
$690
CapEx
5%
$345
Vacancy
6%
$414
Maintenance
5%
$345
Other
0%
$0