Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.23% first-year return on $822k initial cash invested.
-27.23%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$3,953
Rent
-$18,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,953 income − $22,601 expenses = $18,648 out of pocket
Investment Breakdown
|
Purchase Price
$3913k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$822k
Downpayment
20%
$783k
Closing costs
1%
$39,129
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,953
Total Expenses
$22,601
Mortgage P&I
492%
$19,443
Property Taxes
21%
$846
Home Insurance
27%
$1,085
HOA
5%
$199
Property Management
10%
$395
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0