Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.93% first-year return on $735k initial cash invested.
-21.93%
Cash On Cash
1.61%
Cap Rate
0.26
DSCR
$7,854
Rent
-$13,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,854 income − $21,283 expenses = $13,429 out of pocket
Investment Breakdown
|
Purchase Price
$3499k
Downpayment
20.0%
Interest Rate
6.5%
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
$7,854
Total Expenses
$21,283
Mortgage P&I
226%
$17,720
Property Taxes
4%
$296
Home Insurance
16%
$1,225
HOA
0%
$0
Property Management
10%
$785
CapEx
5%
$393
Vacancy
6%
$471
Maintenance
5%
$393
Other
0%
$0