Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.29% first-year return on $682k initial cash invested.
-21.29%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$7,911
Rent
-$12,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,911 income − $20,017 expenses = $12,106 out of pocket
Investment Breakdown
|
Purchase Price
$3249k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$682k
Downpayment
20%
$650k
Closing costs
1%
$32,487
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,911
Total Expenses
$20,017
Mortgage P&I
206%
$16,325
Property Taxes
4%
$322
Home Insurance
17%
$1,312
HOA
0%
$0
Property Management
10%
$791
CapEx
5%
$396
Vacancy
6%
$475
Maintenance
5%
$396
Other
0%
$0