Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.81% first-year return on $696k initial cash invested.
-32.81%
Cash On Cash
-0.63%
Cap Rate
-0.1
DSCR
$6,105
Rent
-$19,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3315k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$696k
Downpayment
20%
$663k
Closing costs
1%
$33,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,105
Total Expenses
$25,140
Mortgage P&I
278%
$16,981
Property Taxes
88%
$5,357
Home Insurance
20%
$1,216
HOA
0%
$0
Property Management
10%
$610
CapEx
5%
$305
Vacancy
6%
$366
Maintenance
5%
$305
Other
0%
$0