Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.06% first-year return on $713k initial cash invested.
-22.06%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$7,966
Rent
-$13,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$713k
Downpayment
20%
$679k
Closing costs
1%
$33,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,966
Total Expenses
$21,072
Mortgage P&I
211%
$16,795
Property Taxes
13%
$1,018
Home Insurance
15%
$1,188
HOA
0%
$0
Property Management
10%
$797
CapEx
5%
$398
Vacancy
6%
$478
Maintenance
5%
$398
Other
0%
$0