Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.19% first-year return on $735k initial cash invested.
-24.19%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$6,527
Rent
-$14,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,527 income − $21,337 expenses = $14,810 out of pocket
Investment Breakdown
|
Purchase Price
$3499k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$735k
Downpayment
20%
$700k
Closing costs
1%
$34,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,527
Total Expenses
$21,337
Mortgage P&I
268%
$17,493
Property Taxes
14%
$922
Home Insurance
19%
$1,225
HOA
0%
$0
Property Management
10%
$653
CapEx
5%
$326
Vacancy
6%
$392
Maintenance
5%
$326
Other
0%
$0