Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.8% first-year return on $745k initial cash invested.
-23.8%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$6,188
Rent
-$14,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3547k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$745k
Downpayment
20%
$709k
Closing costs
1%
$35,473
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,188
Total Expenses
$20,962
Mortgage P&I
287%
$17,762
Property Taxes
0%
$30
Home Insurance
21%
$1,312
HOA
4%
$250
Property Management
10%
$619
CapEx
5%
$309
Vacancy
6%
$371
Maintenance
5%
$309
Other
0%
$0