Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.15% first-year return on $722k initial cash invested.
-26.15%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$7,667
Rent
-$15,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,667 income − $23,392 expenses = $15,725 out of pocket
Investment Breakdown
|
Purchase Price
$3436k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$722k
Downpayment
20%
$687k
Closing costs
1%
$34,363
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,667
Total Expenses
$23,392
Mortgage P&I
227%
$17,399
Property Taxes
38%
$2,950
Home Insurance
14%
$1,050
HOA
0%
$0
Property Management
10%
$767
CapEx
5%
$383
Vacancy
6%
$460
Maintenance
5%
$383
Other
0%
$0