Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30% first-year return on $931k initial cash invested.
-30%
Cash On Cash
-0.2%
Cap Rate
-0.03
DSCR
$6,693
Rent
-$23,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,693 income − $29,963 expenses = $23,270 out of pocket
Investment Breakdown
|
Purchase Price
$4432k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$931k
Downpayment
20%
$886k
Closing costs
1%
$44,320
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,693
Total Expenses
$29,963
Mortgage P&I
331%
$22,185
Property Taxes
67%
$4,462
Home Insurance
24%
$1,575
HOA
0%
$0
Property Management
10%
$669
CapEx
5%
$335
Vacancy
6%
$402
Maintenance
5%
$335
Other
0%
$0