Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.53% first-year return on $830k initial cash invested.
-30.53%
Cash On Cash
0.01%
Cap Rate
0
DSCR
$4,162
Rent
-$21,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,162 income − $25,289 expenses = $21,127 out of pocket
Investment Breakdown
|
Purchase Price
$3954k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$830k
Downpayment
20%
$791k
Closing costs
1%
$39,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,162
Total Expenses
$25,289
Mortgage P&I
503%
$20,947
Property Taxes
42%
$1,757
Home Insurance
36%
$1,503
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0