Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.93% first-year return on $733k initial cash invested.
-21.93%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$7,268
Rent
-$13,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3490k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$733k
Downpayment
20%
$698k
Closing costs
1%
$34,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,268
Total Expenses
$20,664
Mortgage P&I
239%
$17,355
Property Taxes
3%
$198
Home Insurance
17%
$1,222
HOA
0%
$0
Property Management
10%
$727
CapEx
5%
$363
Vacancy
6%
$436
Maintenance
5%
$363
Other
0%
$0