Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.59% first-year return on $673k initial cash invested.
-25.59%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$7,425
Rent
-$14,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,425 income − $21,768 expenses = $14,343 out of pocket
Investment Breakdown
|
Purchase Price
$3203k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$673k
Downpayment
20%
$641k
Closing costs
1%
$32,027
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,425
Total Expenses
$21,768
Mortgage P&I
218%
$16,217
Property Taxes
35%
$2,590
Home Insurance
14%
$1,031
HOA
0%
$0
Property Management
10%
$742
CapEx
5%
$371
Vacancy
6%
$446
Maintenance
5%
$371
Other
0%
$0