Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.7% first-year return on $696k initial cash invested.
-27.7%
Cash On Cash
1.03%
Cap Rate
0.15
DSCR
$5,775
Rent
-$16,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,775 income − $21,833 expenses = $16,058 out of pocket
Investment Breakdown
|
Purchase Price
$3313k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$696k
Downpayment
20%
$663k
Closing costs
1%
$33,129
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,775
Total Expenses
$21,833
Mortgage P&I
322%
$18,599
Property Taxes
9%
$509
Home Insurance
21%
$1,223
HOA
0%
$0
Property Management
10%
$578
CapEx
5%
$289
Vacancy
6%
$346
Maintenance
5%
$289
Other
0%
$0