Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.86% first-year return on $749k initial cash invested.
-29.86%
Cash On Cash
-0.18%
Cap Rate
-0.03
DSCR
$7,710
Rent
-$18,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3565k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$749k
Downpayment
20%
$713k
Closing costs
1%
$35,646
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,710
Total Expenses
$26,339
Mortgage P&I
230%
$17,722
Property Taxes
70%
$5,388
Home Insurance
16%
$1,223
HOA
0%
$0
Property Management
10%
$771
CapEx
5%
$386
Vacancy
6%
$463
Maintenance
5%
$386
Other
0%
$0