Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.81% first-year return on $768k initial cash invested.
-25.81%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$6,170
Rent
-$16,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,170 income − $22,695 expenses = $16,525 out of pocket
Investment Breakdown
|
Purchase Price
$3659k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$768k
Downpayment
20%
$732k
Closing costs
1%
$36,585
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,170
Total Expenses
$22,695
Mortgage P&I
297%
$18,300
Property Taxes
24%
$1,480
Home Insurance
21%
$1,312
HOA
0%
$0
Property Management
10%
$617
CapEx
5%
$308
Vacancy
6%
$370
Maintenance
5%
$308
Other
0%
$0