Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.23% first-year return on $702k initial cash invested.
-25.23%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$8,262
Rent
-$14,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3345k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$702k
Downpayment
20%
$669k
Closing costs
1%
$33,448
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,262
Total Expenses
$23,030
Mortgage P&I
203%
$16,734
Property Taxes
35%
$2,925
Home Insurance
15%
$1,223
HOA
0%
$0
Property Management
10%
$826
CapEx
5%
$413
Vacancy
6%
$496
Maintenance
5%
$413
Other
0%
$0