Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.53% first-year return on $797k initial cash invested.
-24.53%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$6,651
Rent
-$16,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3795k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$797k
Downpayment
20%
$759k
Closing costs
1%
$37,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,651
Total Expenses
$22,943
Mortgage P&I
295%
$19,605
Property Taxes
2%
$165
Home Insurance
20%
$1,328
HOA
2%
$115
Property Management
10%
$665
CapEx
5%
$333
Vacancy
6%
$399
Maintenance
5%
$333
Other
0%
$0