Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.89% first-year return on $848k initial cash invested.
-28.89%
Cash On Cash
-0.09%
Cap Rate
-0.01
DSCR
$4,975
Rent
-$20,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,975 income − $25,388 expenses = $20,413 out of pocket
Investment Breakdown
|
Purchase Price
$4038k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$848k
Downpayment
20%
$808k
Closing costs
1%
$40,379
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,975
Total Expenses
$25,388
Mortgage P&I
400%
$19,877
Property Taxes
55%
$2,712
Home Insurance
30%
$1,505
HOA
0%
$0
Property Management
10%
$498
CapEx
5%
$249
Vacancy
6%
$298
Maintenance
5%
$249
Other
0%
$0