Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.92% first-year return on $839k initial cash invested.
-24.92%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$6,215
Rent
-$17,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,215 income − $23,634 expenses = $17,419 out of pocket
Investment Breakdown
|
Purchase Price
$3995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$839k
Downpayment
20%
$799k
Closing costs
1%
$39,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,215
Total Expenses
$23,634
Mortgage P&I
327%
$20,300
Property Taxes
5%
$319
Home Insurance
22%
$1,398
HOA
0%
$0
Property Management
10%
$622
CapEx
5%
$311
Vacancy
6%
$373
Maintenance
5%
$311
Other
0%
$0