Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.98% first-year return on $882k initial cash invested.
-26.98%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$5,473
Rent
-$19,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,473 income − $25,306 expenses = $19,833 out of pocket
Investment Breakdown
|
Purchase Price
$4200k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$882k
Downpayment
20%
$840k
Closing costs
1%
$42,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,473
Total Expenses
$25,306
Mortgage P&I
382%
$20,887
Property Taxes
20%
$1,076
Home Insurance
27%
$1,470
HOA
8%
$450
Property Management
10%
$547
CapEx
5%
$274
Vacancy
6%
$328
Maintenance
5%
$274
Other
0%
$0