Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.03% first-year return on $839k initial cash invested.
-32.03%
Cash On Cash
-0.52%
Cap Rate
-0.08
DSCR
$7,761
Rent
-$22,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,761 income − $30,166 expenses = $22,405 out of pocket
Investment Breakdown
|
Purchase Price
$3998k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$839k
Downpayment
20%
$800k
Closing costs
1%
$39,976
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,761
Total Expenses
$30,166
Mortgage P&I
262%
$20,298
Property Taxes
82%
$6,398
Home Insurance
19%
$1,452
HOA
0%
$0
Property Management
10%
$776
CapEx
5%
$388
Vacancy
6%
$466
Maintenance
5%
$388
Other
0%
$0