Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25% first-year return on $992k initial cash invested.
-25%
Cash On Cash
0.94%
Cap Rate
0.15
DSCR
$7,055
Rent
-$20,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,055 income − $27,727 expenses = $20,672 out of pocket
Investment Breakdown
|
Purchase Price
$4724k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$992k
Downpayment
20%
$945k
Closing costs
1%
$47,243
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,055
Total Expenses
$27,727
Mortgage P&I
340%
$24,001
Property Taxes
2%
$143
Home Insurance
25%
$1,748
HOA
0%
$0
Property Management
10%
$706
CapEx
5%
$353
Vacancy
6%
$423
Maintenance
5%
$353
Other
0%
$0