Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.17% first-year return on $884k initial cash invested.
-24.17%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$7,300
Rent
-$17,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,300 income − $25,109 expenses = $17,809 out of pocket
Investment Breakdown
|
Purchase Price
$4211k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$884k
Downpayment
20%
$842k
Closing costs
1%
$42,112
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,300
Total Expenses
$25,109
Mortgage P&I
287%
$20,983
Property Taxes
9%
$690
Home Insurance
21%
$1,538
HOA
0%
$0
Property Management
10%
$730
CapEx
5%
$365
Vacancy
6%
$438
Maintenance
5%
$365
Other
0%
$0