Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.93% first-year return on $695k initial cash invested.
-29.93%
Cash On Cash
-0.17%
Cap Rate
-0.03
DSCR
$3,529
Rent
-$17,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,529 income − $20,859 expenses = $17,330 out of pocket
Investment Breakdown
|
Purchase Price
$3309k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$695k
Downpayment
20%
$662k
Closing costs
1%
$33,088
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,529
Total Expenses
$20,859
Mortgage P&I
473%
$16,693
Property Taxes
57%
$2,024
Home Insurance
35%
$1,225
HOA
0%
$0
Property Management
10%
$353
CapEx
5%
$176
Vacancy
6%
$212
Maintenance
5%
$176
Other
0%
$0