Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.23% first-year return on $844k initial cash invested.
-31.23%
Cash On Cash
-0.51%
Cap Rate
-0.09
DSCR
$6,267
Rent
-$21,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4017k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$844k
Downpayment
20%
$803k
Closing costs
1%
$40,169
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,267
Total Expenses
$28,218
Mortgage P&I
318%
$19,916
Property Taxes
51%
$3,191
Home Insurance
56%
$3,482
HOA
0%
$0
Property Management
10%
$627
CapEx
5%
$313
Vacancy
6%
$376
Maintenance
5%
$313
Other
0%
$0