Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.06% first-year return on $677k initial cash invested.
-26.06%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$4,489
Rent
-$14,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,489 income − $19,194 expenses = $14,705 out of pocket
Investment Breakdown
|
Purchase Price
$3225k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$677k
Downpayment
20%
$645k
Closing costs
1%
$32,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,489
Total Expenses
$19,194
Mortgage P&I
362%
$16,245
Property Taxes
14%
$633
Home Insurance
25%
$1,129
HOA
0%
$21
Property Management
10%
$449
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0