Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.35% first-year return on $814k initial cash invested.
-23.35%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$8,098
Rent
-$15,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,098 income − $23,939 expenses = $15,841 out of pocket
Investment Breakdown
|
Purchase Price
$3877k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$814k
Downpayment
20%
$775k
Closing costs
1%
$38,770
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,098
Total Expenses
$23,939
Mortgage P&I
238%
$19,275
Property Taxes
15%
$1,201
Home Insurance
17%
$1,357
HOA
0%
$0
Property Management
10%
$810
CapEx
5%
$405
Vacancy
6%
$486
Maintenance
5%
$405
Other
0%
$0