Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.17% first-year return on $669k initial cash invested.
-25.17%
Cash On Cash
1%
Cap Rate
0.16
DSCR
$6,869
Rent
-$14,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,869 income − $20,890 expenses = $14,021 out of pocket
Investment Breakdown
|
Purchase Price
$3184k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$669k
Downpayment
20%
$637k
Closing costs
1%
$31,835
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,869
Total Expenses
$20,890
Mortgage P&I
238%
$16,329
Property Taxes
23%
$1,588
Home Insurance
17%
$1,188
HOA
0%
$0
Property Management
10%
$687
CapEx
5%
$343
Vacancy
6%
$412
Maintenance
5%
$343
Other
0%
$0