Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.53% first-year return on $859k initial cash invested.
-28.53%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$5,749
Rent
-$20,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4089k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$859k
Downpayment
20%
$818k
Closing costs
1%
$40,885
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,749
Total Expenses
$26,160
Mortgage P&I
354%
$20,331
Property Taxes
52%
$2,970
Home Insurance
24%
$1,365
HOA
0%
$0
Property Management
10%
$575
CapEx
5%
$287
Vacancy
6%
$345
Maintenance
5%
$287
Other
0%
$0