Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.22% first-year return on $734k initial cash invested.
-30.22%
Cash On Cash
-0.17%
Cap Rate
-0.03
DSCR
$4,290
Rent
-$18,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,290 income − $22,780 expenses = $18,490 out of pocket
Investment Breakdown
|
Purchase Price
$3496k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$734k
Downpayment
20%
$699k
Closing costs
1%
$34,961
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,290
Total Expenses
$22,780
Mortgage P&I
415%
$17,792
Property Taxes
58%
$2,476
Home Insurance
33%
$1,398
HOA
0%
$0
Property Management
10%
$429
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0