Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.21% first-year return on $902k initial cash invested.
-27.21%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$7,752
Rent
-$20,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,752 income − $28,207 expenses = $20,455 out of pocket
Investment Breakdown
|
Purchase Price
$4295k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$902k
Downpayment
20%
$859k
Closing costs
1%
$42,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,752
Total Expenses
$28,207
Mortgage P&I
282%
$21,858
Property Taxes
37%
$2,830
Home Insurance
19%
$1,503
HOA
0%
$0
Property Management
10%
$775
CapEx
5%
$388
Vacancy
6%
$465
Maintenance
5%
$388
Other
0%
$0