Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.11% first-year return on $796k initial cash invested.
-26.11%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$7,805
Rent
-$17,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3792k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$796k
Downpayment
20%
$758k
Closing costs
1%
$37,915
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,805
Total Expenses
$25,128
Mortgage P&I
243%
$18,979
Property Taxes
36%
$2,793
Home Insurance
17%
$1,328
HOA
0%
$0
Property Management
10%
$780
CapEx
5%
$390
Vacancy
6%
$468
Maintenance
5%
$390
Other
0%
$0