Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.64% first-year return on $840k initial cash invested.
-22.64%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$7,756
Rent
-$15,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,756 income − $23,606 expenses = $15,850 out of pocket
Investment Breakdown
|
Purchase Price
$4000k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$840k
Downpayment
20%
$800k
Closing costs
1%
$40,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,756
Total Expenses
$23,606
Mortgage P&I
255%
$19,784
Property Taxes
5%
$405
Home Insurance
18%
$1,400
HOA
0%
$0
Property Management
10%
$776
CapEx
5%
$388
Vacancy
6%
$465
Maintenance
5%
$388
Other
0%
$0