Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.63% first-year return on $840k initial cash invested.
-27.63%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$5,244
Rent
-$19,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,244 income − $24,582 expenses = $19,338 out of pocket
Investment Breakdown
|
Purchase Price
$4000k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,244
Total Expenses
$24,582
Mortgage P&I
386%
$20,258
Property Taxes
30%
$1,561
Home Insurance
27%
$1,400
HOA
0%
$0
Property Management
10%
$524
CapEx
5%
$262
Vacancy
6%
$315
Maintenance
5%
$262
Other
0%
$0