Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.92% first-year return on $840k initial cash invested.
-26.92%
Cash On Cash
0.45%
Cap Rate
0.08
DSCR
$5,074
Rent
-$18,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,074 income − $23,923 expenses = $18,849 out of pocket
Investment Breakdown
|
Purchase Price
$4002k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$840k
Downpayment
20%
$800k
Closing costs
1%
$40,018
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,074
Total Expenses
$23,923
Mortgage P&I
396%
$20,105
Property Taxes
20%
$1,000
Home Insurance
29%
$1,470
HOA
1%
$29
Property Management
10%
$507
CapEx
5%
$254
Vacancy
6%
$304
Maintenance
5%
$254
Other
0%
$0