Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.77% first-year return on $788k initial cash invested.
-27.77%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$5,743
Rent
-$18,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3750k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$788k
Downpayment
20%
$750k
Closing costs
1%
$37,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,743
Total Expenses
$23,966
Mortgage P&I
323%
$18,546
Property Taxes
46%
$2,615
Home Insurance
23%
$1,312
HOA
0%
$0
Property Management
10%
$574
CapEx
5%
$287
Vacancy
6%
$345
Maintenance
5%
$287
Other
0%
$0