Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.63% first-year return on $675k initial cash invested.
-24.63%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$7,122
Rent
-$13,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,122 income − $20,968 expenses = $13,846 out of pocket
Investment Breakdown
|
Purchase Price
$3212k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$675k
Downpayment
20%
$642k
Closing costs
1%
$32,120
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,122
Total Expenses
$20,968
Mortgage P&I
231%
$16,431
Property Taxes
21%
$1,461
Home Insurance
17%
$1,225
HOA
0%
$0
Property Management
10%
$712
CapEx
5%
$356
Vacancy
6%
$427
Maintenance
5%
$356
Other
0%
$0