Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -35.77% first-year return on $1680k initial cash invested.
-35.77%
Cash On Cash
-1.21%
Cap Rate
-0.19
DSCR
$3,340
Rent
-$50,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,340 income − $53,409 expenses = $50,069 out of pocket
Investment Breakdown
|
Purchase Price
$7998k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$1680k
Downpayment
20%
$1600k
Closing costs
1%
$79,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,340
Total Expenses
$53,409
Mortgage P&I
1252%
$41,811
Property Taxes
237%
$7,931
Home Insurance
84%
$2,799
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0