Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.06% first-year return on $685k initial cash invested.
-30.06%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$2,276
Rent
-$17,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,276 income − $19,447 expenses = $17,171 out of pocket
Investment Breakdown
|
Purchase Price
$3264k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$685k
Downpayment
20%
$653k
Closing costs
1%
$32,640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,276
Total Expenses
$19,447
Mortgage P&I
762%
$17,334
Property Taxes
17%
$378
Home Insurance
50%
$1,142
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0