Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.55% first-year return on $832k initial cash invested.
-24.55%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$7,230
Rent
-$17,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,230 income − $24,252 expenses = $17,022 out of pocket
Investment Breakdown
|
Purchase Price
$3962k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$832k
Downpayment
20%
$792k
Closing costs
1%
$39,622
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,230
Total Expenses
$24,252
Mortgage P&I
272%
$19,688
Property Taxes
17%
$1,213
Home Insurance
20%
$1,470
HOA
0%
$0
Property Management
10%
$723
CapEx
5%
$362
Vacancy
6%
$434
Maintenance
5%
$362
Other
0%
$0