Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.6% first-year return on $945k initial cash invested.
-22.6%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$8,995
Rent
-$17,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,995 income − $26,786 expenses = $17,791 out of pocket
Investment Breakdown
|
Purchase Price
$4498k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$945k
Downpayment
20%
$900k
Closing costs
1%
$44,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,995
Total Expenses
$26,786
Mortgage P&I
250%
$22,515
Property Taxes
4%
$357
Home Insurance
18%
$1,574
HOA
0%
$0
Property Management
10%
$900
CapEx
5%
$450
Vacancy
6%
$540
Maintenance
5%
$450
Other
0%
$0