Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.63% first-year return on $725k initial cash invested.
-31.63%
Cash On Cash
-0.4%
Cap Rate
-0.07
DSCR
$6,796
Rent
-$19,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3450k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$725k
Downpayment
20%
$690k
Closing costs
1%
$34,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,796
Total Expenses
$25,891
Mortgage P&I
259%
$17,596
Property Taxes
78%
$5,319
Home Insurance
18%
$1,208
HOA
0%
$0
Property Management
10%
$680
CapEx
5%
$340
Vacancy
6%
$408
Maintenance
5%
$340
Other
0%
$0