Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.78% first-year return on $776k initial cash invested.
-22.78%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$6,645
Rent
-$14,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,645 income − $21,374 expenses = $14,729 out of pocket
Investment Breakdown
|
Purchase Price
$3695k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$776k
Downpayment
20%
$739k
Closing costs
1%
$36,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,645
Total Expenses
$21,374
Mortgage P&I
274%
$18,199
Property Taxes
2%
$155
Home Insurance
19%
$1,293
HOA
0%
$0
Property Management
10%
$664
CapEx
5%
$332
Vacancy
6%
$399
Maintenance
5%
$332
Other
0%
$0