Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.17% first-year return on $700k initial cash invested.
-31.17%
Cash On Cash
-0.26%
Cap Rate
-0.04
DSCR
$7,455
Rent
-$18,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,455 income − $25,624 expenses = $18,169 out of pocket
Investment Breakdown
|
Purchase Price
$3331k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$700k
Downpayment
20%
$666k
Closing costs
1%
$33,311
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,455
Total Expenses
$25,624
Mortgage P&I
229%
$17,064
Property Taxes
72%
$5,396
Home Insurance
16%
$1,225
HOA
0%
$0
Property Management
10%
$746
CapEx
5%
$373
Vacancy
6%
$447
Maintenance
5%
$373
Other
0%
$0