Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.35% first-year return on $709k initial cash invested.
-29.35%
Cash On Cash
-0.16%
Cap Rate
-0.03
DSCR
$3,380
Rent
-$17,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,380 income − $20,728 expenses = $17,348 out of pocket
Investment Breakdown
|
Purchase Price
$3378k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$709k
Downpayment
20%
$676k
Closing costs
1%
$33,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,380
Total Expenses
$20,728
Mortgage P&I
495%
$16,722
Property Taxes
27%
$922
Home Insurance
35%
$1,182
HOA
30%
$1,023
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0