Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.03% first-year return on $748k initial cash invested.
-28.03%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$7,448
Rent
-$17,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,448 income − $24,911 expenses = $17,463 out of pocket
Investment Breakdown
|
Purchase Price
$3560k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$748k
Downpayment
20%
$712k
Closing costs
1%
$35,597
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,448
Total Expenses
$24,911
Mortgage P&I
242%
$18,015
Property Taxes
34%
$2,512
Home Insurance
33%
$2,448
HOA
0%
$0
Property Management
10%
$745
CapEx
5%
$372
Vacancy
6%
$447
Maintenance
5%
$372
Other
0%
$0