Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.03% first-year return on $712k initial cash invested.
-30.03%
Cash On Cash
-0.22%
Cap Rate
-0.04
DSCR
$7,783
Rent
-$17,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,783 income − $25,605 expenses = $17,822 out of pocket
Investment Breakdown
|
Purchase Price
$3391k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$712k
Downpayment
20%
$678k
Closing costs
1%
$33,910
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,783
Total Expenses
$25,605
Mortgage P&I
216%
$16,820
Property Taxes
67%
$5,187
Home Insurance
20%
$1,575
HOA
0%
$0
Property Management
10%
$778
CapEx
5%
$389
Vacancy
6%
$467
Maintenance
5%
$389
Other
0%
$0