Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.76% first-year return on $756k initial cash invested.
-27.76%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$4,118
Rent
-$17,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,118 income − $21,604 expenses = $17,486 out of pocket
Investment Breakdown
|
Purchase Price
$3600k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$756k
Downpayment
20%
$720k
Closing costs
1%
$36,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,118
Total Expenses
$21,604
Mortgage P&I
449%
$18,510
Property Taxes
19%
$763
Home Insurance
31%
$1,260
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0