Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.11% first-year return on $1040k initial cash invested.
-25.11%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$7,179
Rent
-$21,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,179 income − $28,931 expenses = $21,752 out of pocket
Investment Breakdown
|
Purchase Price
$4950k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$1040k
Downpayment
20%
$990k
Closing costs
1%
$49,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,179
Total Expenses
$28,931
Mortgage P&I
349%
$25,051
Property Taxes
4%
$281
Home Insurance
24%
$1,732
HOA
0%
$0
Property Management
10%
$718
CapEx
5%
$359
Vacancy
6%
$431
Maintenance
5%
$359
Other
0%
$0