Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -34.71% first-year return on $893k initial cash invested.
-34.71%
Cash On Cash
-0.49%
Cap Rate
-0.07
DSCR
$4,706
Rent
-$25,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,706 income − $30,519 expenses = $25,813 out of pocket
Investment Breakdown
|
Purchase Price
$4250k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$893k
Downpayment
20%
$850k
Closing costs
1%
$42,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,706
Total Expenses
$30,519
Mortgage P&I
507%
$23,841
Property Taxes
84%
$3,967
Home Insurance
32%
$1,488
HOA
0%
$0
Property Management
10%
$471
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0