Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.27% first-year return on $840k initial cash invested.
-27.27%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$2,976
Rent
-$19,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,976 income − $22,058 expenses = $19,082 out of pocket
Investment Breakdown
|
Purchase Price
$3999k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$840k
Downpayment
20%
$800k
Closing costs
1%
$39,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,976
Total Expenses
$22,058
Mortgage P&I
664%
$19,763
Property Taxes
4%
$120
Home Insurance
47%
$1,400
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0