Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.26% first-year return on $767k initial cash invested.
-25.26%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$6,332
Rent
-$16,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3653k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$767k
Downpayment
20%
$731k
Closing costs
1%
$36,532
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,332
Total Expenses
$22,482
Mortgage P&I
285%
$18,048
Property Taxes
24%
$1,509
Home Insurance
20%
$1,278
HOA
0%
$0
Property Management
10%
$633
CapEx
5%
$317
Vacancy
6%
$380
Maintenance
5%
$317
Other
0%
$0