Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.04% first-year return on $657k initial cash invested.
-23.04%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$7,948
Rent
-$12,608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3127k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$657k
Downpayment
20%
$625k
Closing costs
1%
$31,272
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,948
Total Expenses
$20,556
Mortgage P&I
197%
$15,654
Property Taxes
25%
$1,978
Home Insurance
11%
$858
HOA
0%
$0
Property Management
10%
$795
CapEx
5%
$397
Vacancy
6%
$477
Maintenance
5%
$397
Other
0%
$0