Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.26% first-year return on $803k initial cash invested.
-24.26%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$6,757
Rent
-$16,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,757 income − $22,997 expenses = $16,240 out of pocket
Investment Breakdown
|
Purchase Price
$3825k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$803k
Downpayment
20%
$765k
Closing costs
1%
$38,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,757
Total Expenses
$22,997
Mortgage P&I
289%
$19,519
Property Taxes
6%
$382
Home Insurance
20%
$1,339
HOA
0%
$0
Property Management
10%
$676
CapEx
5%
$338
Vacancy
6%
$405
Maintenance
5%
$338
Other
0%
$0