Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.44% first-year return on $707k initial cash invested.
-26.44%
Cash On Cash
0.78%
Cap Rate
0.12
DSCR
$5,831
Rent
-$15,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,831 income − $21,414 expenses = $15,583 out of pocket
Investment Breakdown
|
Purchase Price
$3368k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$707k
Downpayment
20%
$674k
Closing costs
1%
$33,676
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,831
Total Expenses
$21,414
Mortgage P&I
300%
$17,474
Property Taxes
20%
$1,163
Home Insurance
22%
$1,260
HOA
0%
$0
Property Management
10%
$583
CapEx
5%
$292
Vacancy
6%
$350
Maintenance
5%
$292
Other
0%
$0