Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.82% first-year return on $819k initial cash invested.
-23.82%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$7,708
Rent
-$16,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,708 income − $23,968 expenses = $16,260 out of pocket
Investment Breakdown
|
Purchase Price
$3900k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$819k
Downpayment
20%
$780k
Closing costs
1%
$39,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,708
Total Expenses
$23,968
Mortgage P&I
259%
$19,994
Property Taxes
8%
$606
Home Insurance
18%
$1,365
HOA
0%
$0
Property Management
10%
$771
CapEx
5%
$385
Vacancy
6%
$462
Maintenance
5%
$385
Other
0%
$0