Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.58% first-year return on $696k initial cash invested.
-26.58%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$4,863
Rent
-$15,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3314k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$696k
Downpayment
20%
$663k
Closing costs
1%
$33,144
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,863
Total Expenses
$20,280
Mortgage P&I
336%
$16,341
Property Taxes
30%
$1,452
Home Insurance
25%
$1,223
HOA
0%
$0
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0