Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.48% first-year return on $912k initial cash invested.
-32.48%
Cash On Cash
-0.63%
Cap Rate
-0.1
DSCR
$7,884
Rent
-$24,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4342k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$912k
Downpayment
20%
$868k
Closing costs
1%
$43,418
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,884
Total Expenses
$32,564
Mortgage P&I
279%
$22,002
Property Taxes
88%
$6,938
Home Insurance
20%
$1,575
HOA
0%
$0
Property Management
10%
$788
CapEx
5%
$394
Vacancy
6%
$473
Maintenance
5%
$394
Other
0%
$0