Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.57% first-year return on $784k initial cash invested.
-26.57%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$10,054
Rent
-$17,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,054 income − $27,406 expenses = $17,352 out of pocket
Investment Breakdown
|
Purchase Price
$3733k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$784k
Downpayment
20%
$747k
Closing costs
1%
$37,325
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$10,054
Total Expenses
$27,406
Mortgage P&I
194%
$19,512
Property Taxes
37%
$3,732
Home Insurance
13%
$1,328
HOA
2%
$220
Property Management
10%
$1,005
CapEx
5%
$503
Vacancy
6%
$603
Maintenance
5%
$503
Other
0%
$0