Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.4% first-year return on $656k initial cash invested.
-26.4%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$5,334
Rent
-$14,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3124k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$656k
Downpayment
20%
$625k
Closing costs
1%
$31,243
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,334
Total Expenses
$19,770
Mortgage P&I
287%
$15,312
Property Taxes
35%
$1,853
Home Insurance
22%
$1,155
HOA
1%
$63
Property Management
10%
$533
CapEx
5%
$267
Vacancy
6%
$320
Maintenance
5%
$267
Other
0%
$0