Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -39.56% first-year return on $945k initial cash invested.
-39.56%
Cash On Cash
-1.89%
Cap Rate
-0.3
DSCR
$6,933
Rent
-$31,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,933 income − $38,093 expenses = $31,160 out of pocket
Investment Breakdown
|
Purchase Price
$4501k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$945k
Downpayment
20%
$900k
Closing costs
1%
$45,005
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,933
Total Expenses
$38,093
Mortgage P&I
342%
$23,727
Property Taxes
80%
$5,522
Home Insurance
24%
$1,645
HOA
78%
$5,396
Property Management
10%
$693
CapEx
5%
$347
Vacancy
6%
$416
Maintenance
5%
$347
Other
0%
$0