Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.36% first-year return on $709k initial cash invested.
-30.36%
Cash On Cash
-0.25%
Cap Rate
-0.04
DSCR
$4,406
Rent
-$17,942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,406 income − $22,348 expenses = $17,942 out of pocket
Investment Breakdown
|
Purchase Price
$3377k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$709k
Downpayment
20%
$675k
Closing costs
1%
$33,770
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,406
Total Expenses
$22,348
Mortgage P&I
386%
$17,010
Property Taxes
68%
$3,011
Home Insurance
27%
$1,182
HOA
0%
$0
Property Management
10%
$441
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0