Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.75% first-year return on $839k initial cash invested.
-26.75%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$3,973
Rent
-$18,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,973 income − $22,676 expenses = $18,703 out of pocket
Investment Breakdown
|
Purchase Price
$3995k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$839k
Downpayment
20%
$799k
Closing costs
1%
$39,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,973
Total Expenses
$22,676
Mortgage P&I
501%
$19,905
Property Taxes
9%
$340
Home Insurance
35%
$1,398
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$199
Vacancy
6%
$238
Maintenance
5%
$199
Other
0%
$0