Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.13% first-year return on $1785k initial cash invested.
-30.13%
Cash On Cash
-0.33%
Cap Rate
-0.06
DSCR
$4,039
Rent
-$44,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,039 income − $48,855 expenses = $44,816 out of pocket
Investment Breakdown
|
Purchase Price
$8500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1785k
Downpayment
20%
$1700k
Closing costs
1%
$85,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,039
Total Expenses
$48,855
Mortgage P&I
1047%
$42,272
Property Taxes
63%
$2,558
Home Insurance
74%
$2,975
HOA
0%
$0
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0