Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.39% first-year return on $713k initial cash invested.
-29.39%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$7,074
Rent
-$17,467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,074 income − $24,541 expenses = $17,467 out of pocket
Investment Breakdown
|
Purchase Price
$3396k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$713k
Downpayment
20%
$679k
Closing costs
1%
$33,957
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,074
Total Expenses
$24,541
Mortgage P&I
254%
$17,993
Property Taxes
49%
$3,449
Home Insurance
18%
$1,260
HOA
0%
$0
Property Management
10%
$707
CapEx
5%
$354
Vacancy
6%
$424
Maintenance
5%
$354
Other
0%
$0