Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.72% first-year return on $776k initial cash invested.
-17.72%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$11,900
Rent
-$11,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,900 income − $23,361 expenses = $11,461 out of pocket
Investment Breakdown
|
Purchase Price
$3695k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$776k
Downpayment
20%
$739k
Closing costs
1%
$36,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$11,900
Total Expenses
$23,361
Mortgage P&I
157%
$18,637
Property Taxes
3%
$337
Home Insurance
11%
$1,293
HOA
0%
$0
Property Management
10%
$1,190
CapEx
5%
$595
Vacancy
6%
$714
Maintenance
5%
$595
Other
0%
$0