Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.67% first-year return on $683k initial cash invested.
-24.67%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$6,735
Rent
-$14,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$683k
Downpayment
20%
$650k
Closing costs
1%
$32,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,735
Total Expenses
$20,765
Mortgage P&I
238%
$16,056
Property Taxes
27%
$1,819
Home Insurance
17%
$1,138
HOA
0%
$0
Property Management
10%
$674
CapEx
5%
$337
Vacancy
6%
$404
Maintenance
5%
$337
Other
0%
$0