Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.05% first-year return on $738k initial cash invested.
-27.05%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$6,056
Rent
-$16,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,056 income − $22,700 expenses = $16,644 out of pocket
Investment Breakdown
|
Purchase Price
$3516k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$738k
Downpayment
20%
$703k
Closing costs
1%
$35,157
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,056
Total Expenses
$22,700
Mortgage P&I
291%
$17,609
Property Taxes
41%
$2,502
Home Insurance
17%
$1,014
HOA
0%
$0
Property Management
10%
$606
CapEx
5%
$303
Vacancy
6%
$363
Maintenance
5%
$303
Other
0%
$0