Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.77% first-year return on $985k initial cash invested.
-19.77%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$13,945
Rent
-$16,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4692k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$985k
Downpayment
20%
$938k
Closing costs
1%
$46,921
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$13,945
Total Expenses
$30,176
Mortgage P&I
166%
$23,183
Property Taxes
12%
$1,612
Home Insurance
13%
$1,748
HOA
0%
$8
Property Management
10%
$1,394
CapEx
5%
$697
Vacancy
6%
$837
Maintenance
5%
$697
Other
0%
$0