Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.11% first-year return on $859k initial cash invested.
-27.11%
Cash On Cash
0.45%
Cap Rate
0.08
DSCR
$7,707
Rent
-$19,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,707 income − $27,107 expenses = $19,400 out of pocket
Investment Breakdown
|
Purchase Price
$4089k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$859k
Downpayment
20%
$818k
Closing costs
1%
$40,886
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,707
Total Expenses
$27,107
Mortgage P&I
267%
$20,565
Property Taxes
40%
$3,070
Home Insurance
19%
$1,469
HOA
0%
$0
Property Management
10%
$771
CapEx
5%
$385
Vacancy
6%
$462
Maintenance
5%
$385
Other
0%
$0