Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.27% first-year return on $998k initial cash invested.
-28.27%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$6,243
Rent
-$23,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4750k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$998k
Downpayment
20%
$950k
Closing costs
1%
$47,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,243
Total Expenses
$29,741
Mortgage P&I
385%
$24,051
Property Taxes
39%
$2,405
Home Insurance
27%
$1,662
HOA
0%
$0
Property Management
10%
$624
CapEx
5%
$312
Vacancy
6%
$375
Maintenance
5%
$312
Other
0%
$0