Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.07% first-year return on $809k initial cash invested.
-22.07%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$8,738
Rent
-$14,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3850k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$809k
Downpayment
20%
$770k
Closing costs
1%
$38,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,738
Total Expenses
$23,606
Mortgage P&I
219%
$19,145
Property Taxes
10%
$841
Home Insurance
15%
$1,348
HOA
0%
$0
Property Management
10%
$874
CapEx
5%
$437
Vacancy
6%
$524
Maintenance
5%
$437
Other
0%
$0