Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.86% first-year return on $742k initial cash invested.
-26.86%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$6,381
Rent
-$16,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,381 income − $22,998 expenses = $16,617 out of pocket
Investment Breakdown
|
Purchase Price
$3535k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$742k
Downpayment
20%
$707k
Closing costs
1%
$35,348
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,381
Total Expenses
$22,998
Mortgage P&I
275%
$17,526
Property Taxes
44%
$2,781
Home Insurance
16%
$1,032
HOA
0%
$0
Property Management
10%
$638
CapEx
5%
$319
Vacancy
6%
$383
Maintenance
5%
$319
Other
0%
$0