Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.38% first-year return on $972k initial cash invested.
-22.38%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$14,627
Rent
-$18,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$14,627 income − $32,754 expenses = $18,127 out of pocket
Investment Breakdown
|
Purchase Price
$4628k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$972k
Downpayment
20%
$926k
Closing costs
1%
$46,277
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$14,627
Total Expenses
$32,754
Mortgage P&I
158%
$23,118
Property Taxes
28%
$4,083
Home Insurance
12%
$1,750
HOA
0%
$0
Property Management
10%
$1,463
CapEx
5%
$731
Vacancy
6%
$878
Maintenance
5%
$731
Other
0%
$0