Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.51% first-year return on $795k initial cash invested.
-23.51%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$7,227
Rent
-$15,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,227 income − $22,800 expenses = $15,573 out of pocket
Investment Breakdown
|
Purchase Price
$3786k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$795k
Downpayment
20%
$757k
Closing costs
1%
$37,856
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,227
Total Expenses
$22,800
Mortgage P&I
258%
$18,665
Property Taxes
13%
$927
Home Insurance
18%
$1,329
HOA
0%
$0
Property Management
10%
$723
CapEx
5%
$361
Vacancy
6%
$434
Maintenance
5%
$361
Other
0%
$0