Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.91% first-year return on $893k initial cash invested.
-24.91%
Cash On Cash
0.81%
Cap Rate
0.14
DSCR
$6,207
Rent
-$18,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,207 income − $24,735 expenses = $18,528 out of pocket
Investment Breakdown
|
Purchase Price
$4250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$893k
Downpayment
20%
$850k
Closing costs
1%
$42,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,207
Total Expenses
$24,735
Mortgage P&I
340%
$21,087
Property Taxes
9%
$547
Home Insurance
24%
$1,488
HOA
0%
$0
Property Management
10%
$621
CapEx
5%
$310
Vacancy
6%
$372
Maintenance
5%
$310
Other
0%
$0