Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.27% first-year return on $735k initial cash invested.
-24.27%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$5,894
Rent
-$14,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,894 income − $20,749 expenses = $14,855 out of pocket
Investment Breakdown
|
Purchase Price
$3498k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$735k
Downpayment
20%
$700k
Closing costs
1%
$34,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,894
Total Expenses
$20,749
Mortgage P&I
301%
$17,715
Property Taxes
5%
$277
Home Insurance
21%
$1,224
HOA
0%
$0
Property Management
10%
$589
CapEx
5%
$295
Vacancy
6%
$354
Maintenance
5%
$295
Other
0%
$0