Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.61% first-year return on $676k initial cash invested.
-21.61%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$7,836
Rent
-$12,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3218k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$676k
Downpayment
20%
$644k
Closing costs
1%
$32,175
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,836
Total Expenses
$20,002
Mortgage P&I
202%
$15,839
Property Taxes
12%
$972
Home Insurance
15%
$1,153
HOA
0%
$0
Property Management
10%
$784
CapEx
5%
$392
Vacancy
6%
$470
Maintenance
5%
$392
Other
0%
$0