Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.32% first-year return on $684k initial cash invested.
-29.32%
Cash On Cash
-0.03%
Cap Rate
-0.01
DSCR
$7,371
Rent
-$16,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,371 income − $24,075 expenses = $16,704 out of pocket
Investment Breakdown
|
Purchase Price
$3255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$684k
Downpayment
20%
$651k
Closing costs
1%
$32,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,371
Total Expenses
$24,075
Mortgage P&I
220%
$16,246
Property Taxes
65%
$4,818
Home Insurance
15%
$1,094
HOA
0%
$0
Property Management
10%
$737
CapEx
5%
$369
Vacancy
6%
$442
Maintenance
5%
$369
Other
0%
$0