Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.24% first-year return on $688k initial cash invested.
-24.24%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$6,423
Rent
-$13,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,423 income − $20,325 expenses = $13,902 out of pocket
Investment Breakdown
|
Purchase Price
$3277k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$688k
Downpayment
20%
$655k
Closing costs
1%
$32,769
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,423
Total Expenses
$20,325
Mortgage P&I
255%
$16,408
Property Taxes
16%
$1,040
Home Insurance
19%
$1,208
HOA
0%
$0
Property Management
10%
$642
CapEx
5%
$321
Vacancy
6%
$385
Maintenance
5%
$321
Other
0%
$0