Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.83% first-year return on $788k initial cash invested.
-24.83%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$7,481
Rent
-$16,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,481 income − $23,775 expenses = $16,294 out of pocket
Investment Breakdown
|
Purchase Price
$3750k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$788k
Downpayment
20%
$750k
Closing costs
1%
$37,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,481
Total Expenses
$23,775
Mortgage P&I
254%
$18,988
Property Taxes
20%
$1,530
Home Insurance
18%
$1,312
HOA
0%
$0
Property Management
10%
$748
CapEx
5%
$374
Vacancy
6%
$449
Maintenance
5%
$374
Other
0%
$0