Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.72% first-year return on $1040k initial cash invested.
-26.72%
Cash On Cash
0.57%
Cap Rate
0.09
DSCR
$7,559
Rent
-$23,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,559 income − $30,708 expenses = $23,149 out of pocket
Investment Breakdown
|
Purchase Price
$4950k
Downpayment
20.0%
Interest Rate
6.5%
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
$7,559
Total Expenses
$30,708
Mortgage P&I
332%
$25,103
Property Taxes
11%
$807
Home Insurance
23%
$1,732
HOA
15%
$1,100
Property Management
10%
$756
CapEx
5%
$378
Vacancy
6%
$454
Maintenance
5%
$378
Other
0%
$0