Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.43% first-year return on $842k initial cash invested.
-26.43%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$7,073
Rent
-$18,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4011k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$842k
Downpayment
20%
$802k
Closing costs
1%
$40,111
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,073
Total Expenses
$25,622
Mortgage P&I
284%
$20,076
Property Taxes
32%
$2,263
Home Insurance
20%
$1,444
HOA
0%
$0
Property Management
10%
$707
CapEx
5%
$354
Vacancy
6%
$424
Maintenance
5%
$354
Other
0%
$0