Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.14% first-year return on $857k initial cash invested.
-28.14%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$7,826
Rent
-$20,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,826 income − $27,918 expenses = $20,092 out of pocket
Investment Breakdown
|
Purchase Price
$4080k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$857k
Downpayment
20%
$816k
Closing costs
1%
$40,803
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,826
Total Expenses
$27,918
Mortgage P&I
264%
$20,641
Property Taxes
48%
$3,754
Home Insurance
19%
$1,488
HOA
0%
$0
Property Management
10%
$783
CapEx
5%
$391
Vacancy
6%
$470
Maintenance
5%
$391
Other
0%
$0