Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.89% first-year return on $671k initial cash invested.
-26.89%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$6,861
Rent
-$15,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3195k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$671k
Downpayment
20%
$639k
Closing costs
1%
$31,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,861
Total Expenses
$21,896
Mortgage P&I
231%
$15,822
Property Taxes
47%
$3,205
Home Insurance
16%
$1,085
HOA
0%
$0
Property Management
10%
$686
CapEx
5%
$343
Vacancy
6%
$412
Maintenance
5%
$343
Other
0%
$0