Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.54% first-year return on $809k initial cash invested.
-24.54%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$5,894
Rent
-$16,531
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
6.4%
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
$5,894
Total Expenses
$22,425
Mortgage P&I
328%
$19,324
Property Taxes
4%
$220
Home Insurance
23%
$1,348
HOA
0%
$0
Property Management
10%
$589
CapEx
5%
$295
Vacancy
6%
$354
Maintenance
5%
$295
Other
0%
$0