Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.79% first-year return on $991k initial cash invested.
-25.79%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$8,681
Rent
-$21,284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,681 income − $29,965 expenses = $21,284 out of pocket
Investment Breakdown
|
Purchase Price
$4717k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$991k
Downpayment
20%
$943k
Closing costs
1%
$47,168
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,681
Total Expenses
$29,965
Mortgage P&I
279%
$24,194
Property Taxes
21%
$1,782
Home Insurance
20%
$1,732
HOA
0%
$0
Property Management
10%
$868
CapEx
5%
$434
Vacancy
6%
$521
Maintenance
5%
$434
Other
0%
$0