Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.37% first-year return on $703k initial cash invested.
-24.37%
Cash On Cash
1.13%
Cap Rate
0.18
DSCR
$6,859
Rent
-$14,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3347k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$703k
Downpayment
20%
$669k
Closing costs
1%
$33,474
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,859
Total Expenses
$21,135
Mortgage P&I
249%
$17,073
Property Taxes
16%
$1,106
Home Insurance
17%
$1,172
HOA
0%
$0
Property Management
10%
$686
CapEx
5%
$343
Vacancy
6%
$412
Maintenance
5%
$343
Other
0%
$0