Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.38% first-year return on $764k initial cash invested.
-23.38%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$7,629
Rent
-$14,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,629 income − $22,510 expenses = $14,881 out of pocket
Investment Breakdown
|
Purchase Price
$3637k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$764k
Downpayment
20%
$727k
Closing costs
1%
$36,370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,629
Total Expenses
$22,510
Mortgage P&I
246%
$18,742
Property Taxes
5%
$403
Home Insurance
18%
$1,382
HOA
0%
$0
Property Management
10%
$763
CapEx
5%
$381
Vacancy
6%
$458
Maintenance
5%
$381
Other
0%
$0