Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.43% first-year return on $773k initial cash invested.
-32.43%
Cash On Cash
-0.34%
Cap Rate
-0.05
DSCR
$7,522
Rent
-$20,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3679k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$773k
Downpayment
20%
$736k
Closing costs
1%
$36,793
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,522
Total Expenses
$28,404
Mortgage P&I
259%
$19,451
Property Taxes
76%
$5,703
Home Insurance
17%
$1,295
HOA
0%
$0
Property Management
10%
$752
CapEx
5%
$376
Vacancy
6%
$451
Maintenance
5%
$376
Other
0%
$0