Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.35% first-year return on $688k initial cash invested.
-21.35%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$7,932
Rent
-$12,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,932 income − $20,168 expenses = $12,236 out of pocket
Investment Breakdown
|
Purchase Price
$3275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$688k
Downpayment
20%
$655k
Closing costs
1%
$32,753
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,932
Total Expenses
$20,168
Mortgage P&I
204%
$16,200
Property Taxes
8%
$653
Home Insurance
13%
$1,032
HOA
3%
$220
Property Management
10%
$793
CapEx
5%
$397
Vacancy
6%
$476
Maintenance
5%
$397
Other
0%
$0