Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.73% first-year return on $798k initial cash invested.
-21.73%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$7,981
Rent
-$14,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,981 income − $22,432 expenses = $14,451 out of pocket
Investment Breakdown
|
Purchase Price
$3800k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$798k
Downpayment
20%
$760k
Closing costs
1%
$38,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,981
Total Expenses
$22,432
Mortgage P&I
236%
$18,795
Property Taxes
3%
$232
Home Insurance
17%
$1,330
HOA
0%
$0
Property Management
10%
$798
CapEx
5%
$399
Vacancy
6%
$479
Maintenance
5%
$399
Other
0%
$0