Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.79% first-year return on $708k initial cash invested.
-26.79%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$5,295
Rent
-$15,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,295 income − $21,094 expenses = $15,799 out of pocket
Investment Breakdown
|
Purchase Price
$3369k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$708k
Downpayment
20%
$674k
Closing costs
1%
$33,694
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,295
Total Expenses
$21,094
Mortgage P&I
322%
$17,071
Property Taxes
27%
$1,420
Home Insurance
23%
$1,225
HOA
0%
$0
Property Management
10%
$530
CapEx
5%
$265
Vacancy
6%
$318
Maintenance
5%
$265
Other
0%
$0