Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.38% first-year return on $831k initial cash invested.
-24.38%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$7,922
Rent
-$16,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3957k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$831k
Downpayment
20%
$791k
Closing costs
1%
$39,573
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,922
Total Expenses
$24,804
Mortgage P&I
245%
$19,384
Property Taxes
13%
$1,027
Home Insurance
18%
$1,399
HOA
12%
$935
Property Management
10%
$792
CapEx
5%
$396
Vacancy
6%
$475
Maintenance
5%
$396
Other
0%
$0