Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.29% first-year return on $914k initial cash invested.
-25.29%
Cash On Cash
0.81%
Cap Rate
0.14
DSCR
$8,644
Rent
-$19,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$914k
Downpayment
20%
$870k
Closing costs
1%
$43,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,644
Total Expenses
$27,894
Mortgage P&I
252%
$21,763
Property Taxes
27%
$2,362
Home Insurance
18%
$1,522
HOA
0%
$0
Property Management
10%
$864
CapEx
5%
$432
Vacancy
6%
$519
Maintenance
5%
$432
Other
0%
$0