Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.79% first-year return on $735k initial cash invested.
-25.79%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$5,204
Rent
-$15,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,204 income − $20,996 expenses = $15,792 out of pocket
Investment Breakdown
|
Purchase Price
$3499k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$735k
Downpayment
20%
$700k
Closing costs
1%
$34,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,204
Total Expenses
$20,996
Mortgage P&I
340%
$17,678
Property Taxes
14%
$741
Home Insurance
24%
$1,225
HOA
0%
$0
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0