Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.39% first-year return on $724k initial cash invested.
-28.39%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$6,644
Rent
-$17,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,644 income − $23,764 expenses = $17,120 out of pocket
Investment Breakdown
|
Purchase Price
$3446k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$724k
Downpayment
20%
$689k
Closing costs
1%
$34,464
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,644
Total Expenses
$23,764
Mortgage P&I
266%
$17,671
Property Taxes
47%
$3,143
Home Insurance
18%
$1,223
HOA
0%
$0
Property Management
10%
$664
CapEx
5%
$332
Vacancy
6%
$399
Maintenance
5%
$332
Other
0%
$0