Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.28% first-year return on $768k initial cash invested.
-24.28%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$8,252
Rent
-$15,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3658k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$768k
Downpayment
20%
$732k
Closing costs
1%
$36,579
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,252
Total Expenses
$23,796
Mortgage P&I
221%
$18,264
Property Taxes
25%
$2,074
Home Insurance
16%
$1,312
HOA
0%
$0
Property Management
10%
$825
CapEx
5%
$413
Vacancy
6%
$495
Maintenance
5%
$413
Other
0%
$0