Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.38% first-year return on $814k initial cash invested.
-23.38%
Cash On Cash
1.24%
Cap Rate
0.2
DSCR
$7,545
Rent
-$15,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,545 income − $23,400 expenses = $15,855 out of pocket
Investment Breakdown
|
Purchase Price
$3875k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$814k
Downpayment
20%
$775k
Closing costs
1%
$38,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,545
Total Expenses
$23,400
Mortgage P&I
258%
$19,468
Property Taxes
8%
$615
Home Insurance
18%
$1,356
HOA
0%
$0
Property Management
10%
$754
CapEx
5%
$377
Vacancy
6%
$453
Maintenance
5%
$377
Other
0%
$0