Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.13% first-year return on $918k initial cash invested.
-25.13%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$7,751
Rent
-$19,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,751 income − $26,971 expenses = $19,220 out of pocket
Investment Breakdown
|
Purchase Price
$4371k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$918k
Downpayment
20%
$874k
Closing costs
1%
$43,711
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,751
Total Expenses
$26,971
Mortgage P&I
292%
$22,632
Property Taxes
9%
$669
Home Insurance
21%
$1,654
HOA
0%
$0
Property Management
10%
$775
CapEx
5%
$388
Vacancy
6%
$465
Maintenance
5%
$388
Other
0%
$0