Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.29% first-year return on $849k initial cash invested.
-26.29%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$6,978
Rent
-$18,608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4045k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$849k
Downpayment
20%
$809k
Closing costs
1%
$40,446
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,978
Total Expenses
$25,586
Mortgage P&I
287%
$20,011
Property Taxes
32%
$2,257
Home Insurance
22%
$1,503
HOA
0%
$0
Property Management
10%
$698
CapEx
5%
$349
Vacancy
6%
$419
Maintenance
5%
$349
Other
0%
$0