Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.16% first-year return on $683k initial cash invested.
-27.16%
Cash On Cash
0.7%
Cap Rate
0.11
DSCR
$7,856
Rent
-$15,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,856 income − $23,304 expenses = $15,448 out of pocket
Investment Breakdown
|
Purchase Price
$3250k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$683k
Downpayment
20%
$650k
Closing costs
1%
$32,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,856
Total Expenses
$23,304
Mortgage P&I
216%
$16,954
Property Taxes
40%
$3,169
Home Insurance
14%
$1,138
HOA
0%
$0
Property Management
10%
$786
CapEx
5%
$393
Vacancy
6%
$471
Maintenance
5%
$393
Other
0%
$0