Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.24% first-year return on $658k initial cash invested.
-29.24%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$7,784
Rent
-$16,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3134k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$658k
Downpayment
20%
$627k
Closing costs
1%
$31,337
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,784
Total Expenses
$23,820
Mortgage P&I
202%
$15,744
Property Taxes
63%
$4,933
Home Insurance
14%
$1,120
HOA
0%
$0
Property Management
10%
$778
CapEx
5%
$389
Vacancy
6%
$467
Maintenance
5%
$389
Other
0%
$0