Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.58% first-year return on $906k initial cash invested.
-26.58%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$7,776
Rent
-$20,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4316k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$906k
Downpayment
20%
$863k
Closing costs
1%
$43,156
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,776
Total Expenses
$27,850
Mortgage P&I
273%
$21,233
Property Taxes
42%
$3,265
Home Insurance
17%
$1,329
HOA
0%
$0
Property Management
10%
$778
CapEx
5%
$389
Vacancy
6%
$467
Maintenance
5%
$389
Other
0%
$0