Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -33.37% first-year return on $1003k initial cash invested.
-33.37%
Cash On Cash
-0.85%
Cap Rate
-0.14
DSCR
$4,697
Rent
-$27,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,697 income − $32,590 expenses = $27,893 out of pocket
Investment Breakdown
|
Purchase Price
$4777k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$1003k
Downpayment
20%
$955k
Closing costs
1%
$47,769
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,697
Total Expenses
$32,590
Mortgage P&I
516%
$24,255
Property Taxes
16%
$774
Home Insurance
36%
$1,672
HOA
99%
$4,667
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0