Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.29% first-year return on $668k initial cash invested.
-32.29%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$5,710
Rent
-$17,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,710 income − $23,699 expenses = $17,989 out of pocket
Investment Breakdown
|
Purchase Price
$3183k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$668k
Downpayment
20%
$637k
Closing costs
1%
$31,831
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,710
Total Expenses
$23,699
Mortgage P&I
307%
$17,548
Property Taxes
53%
$3,043
Home Insurance
21%
$1,172
HOA
8%
$450
Property Management
10%
$571
CapEx
5%
$286
Vacancy
6%
$343
Maintenance
5%
$286
Other
0%
$0