Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.18% first-year return on $667k initial cash invested.
-22.18%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$7,860
Rent
-$12,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,860 income − $20,186 expenses = $12,326 out of pocket
Investment Breakdown
|
Purchase Price
$3176k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$667k
Downpayment
20%
$635k
Closing costs
1%
$31,760
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,860
Total Expenses
$20,186
Mortgage P&I
200%
$15,709
Property Taxes
17%
$1,317
Home Insurance
14%
$1,116
HOA
0%
$0
Property Management
10%
$786
CapEx
5%
$393
Vacancy
6%
$472
Maintenance
5%
$393
Other
0%
$0