Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27% first-year return on $771k initial cash invested.
-27%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$7,814
Rent
-$17,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,814 income − $25,169 expenses = $17,355 out of pocket
Investment Breakdown
|
Purchase Price
$3673k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$771k
Downpayment
20%
$735k
Closing costs
1%
$36,728
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,814
Total Expenses
$25,169
Mortgage P&I
239%
$18,692
Property Taxes
41%
$3,220
Home Insurance
16%
$1,225
HOA
0%
$0
Property Management
10%
$781
CapEx
5%
$391
Vacancy
6%
$469
Maintenance
5%
$391
Other
0%
$0