Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.18% first-year return on $765k initial cash invested.
-27.18%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$6,032
Rent
-$17,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3641k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$765k
Downpayment
20%
$728k
Closing costs
1%
$36,409
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,032
Total Expenses
$23,348
Mortgage P&I
303%
$18,275
Property Taxes
36%
$2,183
Home Insurance
22%
$1,321
HOA
0%
$0
Property Management
10%
$603
CapEx
5%
$302
Vacancy
6%
$362
Maintenance
5%
$302
Other
0%
$0