Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.29% first-year return on $913k initial cash invested.
-24.29%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$8,620
Rent
-$18,485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,620 income − $27,105 expenses = $18,485 out of pocket
Investment Breakdown
|
Purchase Price
$4348k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$913k
Downpayment
20%
$870k
Closing costs
1%
$43,478
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,620
Total Expenses
$27,105
Mortgage P&I
252%
$21,745
Property Taxes
18%
$1,546
Home Insurance
18%
$1,573
HOA
0%
$0
Property Management
10%
$862
CapEx
5%
$431
Vacancy
6%
$517
Maintenance
5%
$431
Other
0%
$0