Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.89% first-year return on $910k initial cash invested.
-32.89%
Cash On Cash
-0.57%
Cap Rate
-0.09
DSCR
$8,168
Rent
-$24,953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,168 income − $33,121 expenses = $24,953 out of pocket
Investment Breakdown
|
Purchase Price
$4335k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$910k
Downpayment
20%
$867k
Closing costs
1%
$43,353
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,168
Total Expenses
$33,121
Mortgage P&I
275%
$22,495
Property Taxes
85%
$6,930
Home Insurance
19%
$1,573
HOA
0%
$0
Property Management
10%
$817
CapEx
5%
$408
Vacancy
6%
$490
Maintenance
5%
$408
Other
0%
$0