Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.92% first-year return on $714k initial cash invested.
-30.92%
Cash On Cash
-0.52%
Cap Rate
-0.09
DSCR
$2,068
Rent
-$18,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$714k
Downpayment
20%
$680k
Closing costs
1%
$33,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,068
Total Expenses
$20,459
Mortgage P&I
813%
$16,815
Property Taxes
91%
$1,882
Home Insurance
59%
$1,225
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0