Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.2% first-year return on $669k initial cash invested.
-22.2%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$8,666
Rent
-$12,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3185k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$669k
Downpayment
20%
$637k
Closing costs
1%
$31,853
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,666
Total Expenses
$21,039
Mortgage P&I
182%
$15,793
Property Taxes
22%
$1,891
Home Insurance
13%
$1,102
HOA
0%
$0
Property Management
10%
$867
CapEx
5%
$433
Vacancy
6%
$520
Maintenance
5%
$433
Other
0%
$0