Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.13% first-year return on $791k initial cash invested.
-25.13%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$7,952
Rent
-$16,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3764k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$791k
Downpayment
20%
$753k
Closing costs
1%
$37,644
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,952
Total Expenses
$24,505
Mortgage P&I
234%
$18,599
Property Taxes
31%
$2,490
Home Insurance
17%
$1,348
HOA
0%
$0
Property Management
10%
$795
CapEx
5%
$398
Vacancy
6%
$477
Maintenance
5%
$398
Other
0%
$0