Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.5% first-year return on $699k initial cash invested.
-25.5%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$5,797
Rent
-$14,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,797 income − $20,656 expenses = $14,859 out of pocket
Investment Breakdown
|
Purchase Price
$3330k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$699k
Downpayment
20%
$666k
Closing costs
1%
$33,298
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,797
Total Expenses
$20,656
Mortgage P&I
288%
$16,671
Property Taxes
22%
$1,254
Home Insurance
21%
$1,223
HOA
0%
$0
Property Management
10%
$580
CapEx
5%
$290
Vacancy
6%
$348
Maintenance
5%
$290
Other
0%
$0