Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.26% first-year return on $1040k initial cash invested.
-30.26%
Cash On Cash
-0.3%
Cap Rate
-0.05
DSCR
$2,801
Rent
-$26,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,801 income − $29,016 expenses = $26,215 out of pocket
Investment Breakdown
|
Purchase Price
$4950k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,801
Total Expenses
$29,016
Mortgage P&I
887%
$24,837
Property Taxes
61%
$1,719
Home Insurance
62%
$1,732
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0