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 $700k initial cash invested.
-32.29%
Cash On Cash
-0.58%
Cap Rate
-0.09
DSCR
$3,640
Rent
-$18,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,640 income − $22,473 expenses = $18,833 out of pocket
Investment Breakdown
|
Purchase Price
$3333k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$700k
Downpayment
20%
$667k
Closing costs
1%
$33,326
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,640
Total Expenses
$22,473
Mortgage P&I
468%
$17,041
Property Taxes
90%
$3,278
Home Insurance
33%
$1,208
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0