Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.84% first-year return on $830k initial cash invested.
-24.84%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$6,457
Rent
-$17,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3950k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$830k
Downpayment
20%
$790k
Closing costs
1%
$39,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,457
Total Expenses
$23,630
Mortgage P&I
303%
$19,555
Property Taxes
16%
$1,014
Home Insurance
21%
$1,382
HOA
0%
$0
Property Management
10%
$646
CapEx
5%
$323
Vacancy
6%
$387
Maintenance
5%
$323
Other
0%
$0