Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -33.01% first-year return on $902k initial cash invested.
-33.01%
Cash On Cash
-0.51%
Cap Rate
-0.08
DSCR
$7,956
Rent
-$24,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,956 income − $32,766 expenses = $24,810 out of pocket
Investment Breakdown
|
Purchase Price
$4295k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$902k
Downpayment
20%
$859k
Closing costs
1%
$42,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,956
Total Expenses
$32,766
Mortgage P&I
284%
$22,572
Property Taxes
83%
$6,622
Home Insurance
19%
$1,503
HOA
0%
$0
Property Management
10%
$796
CapEx
5%
$398
Vacancy
6%
$477
Maintenance
5%
$398
Other
0%
$0