Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.73% first-year return on $763k initial cash invested.
-25.73%
Cash On Cash
0.63%
Cap Rate
0.11
DSCR
$5,895
Rent
-$16,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,895 income − $22,252 expenses = $16,357 out of pocket
Investment Breakdown
|
Purchase Price
$3632k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$763k
Downpayment
20%
$726k
Closing costs
1%
$36,321
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,895
Total Expenses
$22,252
Mortgage P&I
305%
$17,968
Property Taxes
25%
$1,462
Home Insurance
22%
$1,288
HOA
0%
$0
Property Management
10%
$590
CapEx
5%
$295
Vacancy
6%
$354
Maintenance
5%
$295
Other
0%
$0