Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.13% first-year return on $723k initial cash invested.
-26.13%
Cash On Cash
0.63%
Cap Rate
0.1
DSCR
$8,027
Rent
-$15,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,027 income − $23,766 expenses = $15,739 out of pocket
Investment Breakdown
|
Purchase Price
$3442k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$723k
Downpayment
20%
$688k
Closing costs
1%
$34,417
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,027
Total Expenses
$23,766
Mortgage P&I
213%
$17,131
Property Taxes
42%
$3,338
Home Insurance
15%
$1,208
HOA
0%
$2
Property Management
10%
$803
CapEx
5%
$401
Vacancy
6%
$482
Maintenance
5%
$401
Other
0%
$0