Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.72% first-year return on $704k initial cash invested.
-29.72%
Cash On Cash
-0.1%
Cap Rate
-0.02
DSCR
$1,645
Rent
-$17,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,645 income − $19,071 expenses = $17,426 out of pocket
Investment Breakdown
|
Purchase Price
$3350k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$704k
Downpayment
20%
$670k
Closing costs
1%
$33,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,645
Total Expenses
$19,071
Mortgage P&I
1037%
$17,052
Property Taxes
26%
$420
Home Insurance
71%
$1,172
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0