Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.17% first-year return on $683k initial cash invested.
-25.17%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$5,055
Rent
-$14,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,055 income − $19,371 expenses = $14,316 out of pocket
Investment Breakdown
|
Purchase Price
$3250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$683k
Downpayment
20%
$650k
Closing costs
1%
$32,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,055
Total Expenses
$19,371
Mortgage P&I
323%
$16,347
Property Taxes
11%
$571
Home Insurance
23%
$1,138
HOA
0%
$0
Property Management
10%
$506
CapEx
5%
$253
Vacancy
6%
$303
Maintenance
5%
$253
Other
0%
$0