Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.72% first-year return on $651k initial cash invested.
-26.72%
Cash On Cash
0.39%
Cap Rate
0.07
DSCR
$4,033
Rent
-$14,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3102k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$651k
Downpayment
20%
$620k
Closing costs
1%
$31,021
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,033
Total Expenses
$18,540
Mortgage P&I
380%
$15,325
Property Taxes
25%
$1,028
Home Insurance
28%
$1,138
HOA
0%
$0
Property Management
10%
$403
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0