Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.44% first-year return on $682k initial cash invested.
-24.44%
Cash On Cash
1.2%
Cap Rate
0.19
DSCR
$7,855
Rent
-$13,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,855 income − $21,749 expenses = $13,894 out of pocket
Investment Breakdown
|
Purchase Price
$3249k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$682k
Downpayment
20%
$650k
Closing costs
1%
$32,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,855
Total Expenses
$21,749
Mortgage P&I
213%
$16,743
Property Taxes
21%
$1,687
Home Insurance
14%
$1,137
HOA
2%
$139
Property Management
10%
$786
CapEx
5%
$393
Vacancy
6%
$471
Maintenance
5%
$393
Other
0%
$0