Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.86% first-year return on $975k initial cash invested.
-25.86%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$6,647
Rent
-$21,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,647 income − $27,655 expenses = $21,008 out of pocket
Investment Breakdown
|
Purchase Price
$4642k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$975k
Downpayment
20%
$928k
Closing costs
1%
$46,416
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,647
Total Expenses
$27,655
Mortgage P&I
349%
$23,227
Property Taxes
15%
$968
Home Insurance
26%
$1,732
HOA
0%
$0
Property Management
10%
$665
CapEx
5%
$332
Vacancy
6%
$399
Maintenance
5%
$332
Other
0%
$0