Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.46% first-year return on $788k initial cash invested.
-28.46%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$6,016
Rent
-$18,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,016 income − $24,717 expenses = $18,701 out of pocket
Investment Breakdown
|
Purchase Price
$3754k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$788k
Downpayment
20%
$751k
Closing costs
1%
$37,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,016
Total Expenses
$24,717
Mortgage P&I
320%
$19,257
Property Taxes
41%
$2,495
Home Insurance
23%
$1,400
HOA
0%
$0
Property Management
10%
$602
CapEx
5%
$301
Vacancy
6%
$361
Maintenance
5%
$301
Other
0%
$0