Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.07% first-year return on $752k initial cash invested.
-30.07%
Cash On Cash
-0.2%
Cap Rate
-0.03
DSCR
$1,107
Rent
-$18,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,107 income − $19,948 expenses = $18,841 out of pocket
Investment Breakdown
|
Purchase Price
$3581k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$752k
Downpayment
20%
$716k
Closing costs
1%
$35,810
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,107
Total Expenses
$19,948
Mortgage P&I
1643%
$18,183
Property Taxes
20%
$225
Home Insurance
113%
$1,253
HOA
0%
$0
Property Management
10%
$111
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0