Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.77% first-year return on $707k initial cash invested.
-23.77%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$7,755
Rent
-$14,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,755 income − $21,769 expenses = $14,014 out of pocket
Investment Breakdown
|
Purchase Price
$3369k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$707k
Downpayment
20%
$674k
Closing costs
1%
$33,687
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,755
Total Expenses
$21,769
Mortgage P&I
217%
$16,862
Property Taxes
22%
$1,673
Home Insurance
16%
$1,217
HOA
0%
$0
Property Management
10%
$776
CapEx
5%
$388
Vacancy
6%
$465
Maintenance
5%
$388
Other
0%
$0