Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.99% first-year return on $733k initial cash invested.
-24.99%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$9,076
Rent
-$15,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,076 income − $24,337 expenses = $15,261 out of pocket
Investment Breakdown
|
Purchase Price
$3490k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$733k
Downpayment
20%
$698k
Closing costs
1%
$34,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$9,076
Total Expenses
$24,337
Mortgage P&I
195%
$17,671
Property Taxes
34%
$3,083
Home Insurance
13%
$1,222
HOA
0%
$0
Property Management
10%
$908
CapEx
5%
$454
Vacancy
6%
$545
Maintenance
5%
$454
Other
0%
$0