Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.42% first-year return on $670k initial cash invested.
-25.42%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$4,377
Rent
-$14,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,377 income − $18,565 expenses = $14,188 out of pocket
Investment Breakdown
|
Purchase Price
$3190k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$670k
Downpayment
20%
$638k
Closing costs
1%
$31,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,377
Total Expenses
$18,565
Mortgage P&I
366%
$16,026
Property Taxes
6%
$284
Home Insurance
26%
$1,116
HOA
0%
$0
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0