Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.45% first-year return on $2090k initial cash invested.
-32.45%
Cash On Cash
-0.77%
Cap Rate
-0.13
DSCR
$3,939
Rent
-$56,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,939 income − $60,439 expenses = $56,500 out of pocket
Investment Breakdown
|
Purchase Price
$9950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$2090k
Downpayment
20%
$1990k
Closing costs
1%
$99,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,939
Total Expenses
$60,439
Mortgage P&I
1268%
$49,942
Property Taxes
141%
$5,541
Home Insurance
88%
$3,482
HOA
11%
$450
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0