Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.02% first-year return on $729k initial cash invested.
-27.02%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$7,353
Rent
-$16,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,353 income − $23,773 expenses = $16,420 out of pocket
Investment Breakdown
|
Purchase Price
$3472k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$729k
Downpayment
20%
$694k
Closing costs
1%
$34,723
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,353
Total Expenses
$23,773
Mortgage P&I
239%
$17,551
Property Taxes
42%
$3,087
Home Insurance
17%
$1,223
HOA
0%
$0
Property Management
10%
$735
CapEx
5%
$368
Vacancy
6%
$441
Maintenance
5%
$368
Other
0%
$0