Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.31% first-year return on $740k initial cash invested.
-27.31%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$5,936
Rent
-$16,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3522k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$740k
Downpayment
20%
$704k
Closing costs
1%
$35,215
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,936
Total Expenses
$22,767
Mortgage P&I
291%
$17,249
Property Taxes
45%
$2,684
Home Insurance
22%
$1,290
HOA
0%
$0
Property Management
10%
$594
CapEx
5%
$297
Vacancy
6%
$356
Maintenance
5%
$297
Other
0%
$0