Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.6% first-year return on $820k initial cash invested.
-31.6%
Cash On Cash
-0.53%
Cap Rate
-0.09
DSCR
$7,367
Rent
-$21,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,367 income − $28,962 expenses = $21,595 out of pocket
Investment Breakdown
|
Purchase Price
$3905k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$820k
Downpayment
20%
$781k
Closing costs
1%
$39,051
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,367
Total Expenses
$28,962
Mortgage P&I
265%
$19,490
Property Taxes
84%
$6,159
Home Insurance
19%
$1,398
HOA
0%
$0
Property Management
10%
$737
CapEx
5%
$368
Vacancy
6%
$442
Maintenance
5%
$368
Other
0%
$0