Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.54% first-year return on $665k initial cash invested.
-27.54%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$3,144
Rent
-$15,274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3169k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$665k
Downpayment
20%
$634k
Closing costs
1%
$31,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,144
Total Expenses
$18,418
Mortgage P&I
511%
$16,059
Property Taxes
14%
$440
Home Insurance
35%
$1,102
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0