Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.73% first-year return on $3585k initial cash invested.
-31.73%
Cash On Cash
-0.49%
Cap Rate
-0.08
DSCR
$7,964
Rent
-$94,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$17072k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$3585k
Downpayment
20%
$3414k
Closing costs
1%
$171k
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,964
Total Expenses
$103k
Mortgage P&I
1098%
$87,452
Property Taxes
83%
$6,635
Home Insurance
83%
$6,610
HOA
0%
$0
Property Management
10%
$796
CapEx
5%
$398
Vacancy
6%
$478
Maintenance
5%
$398
Other
0%
$0