Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -34.31% first-year return on $754k initial cash invested.
-34.31%
Cash On Cash
-0.97%
Cap Rate
-0.16
DSCR
$4,282
Rent
-$21,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,282 income − $25,846 expenses = $21,564 out of pocket
Investment Breakdown
|
Purchase Price
$3592k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$754k
Downpayment
20%
$718k
Closing costs
1%
$35,916
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,282
Total Expenses
$25,846
Mortgage P&I
431%
$18,447
Property Taxes
82%
$3,504
Home Insurance
65%
$2,782
HOA
0%
$0
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0