Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.55% first-year return on $686k initial cash invested.
-24.55%
Cash On Cash
0.92%
Cap Rate
0.16
DSCR
$7,453
Rent
-$14,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$686k
Downpayment
20%
$654k
Closing costs
1%
$32,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,453
Total Expenses
$21,496
Mortgage P&I
217%
$16,184
Property Taxes
30%
$2,230
Home Insurance
15%
$1,144
HOA
0%
$0
Property Management
10%
$745
CapEx
5%
$373
Vacancy
6%
$447
Maintenance
5%
$373
Other
0%
$0