Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.92% first-year return on $798k initial cash invested.
-22.92%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$7,974
Rent
-$15,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,974 income − $23,218 expenses = $15,244 out of pocket
Investment Breakdown
|
Purchase Price
$3800k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$798k
Downpayment
20%
$760k
Closing costs
1%
$38,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,974
Total Expenses
$23,218
Mortgage P&I
238%
$19,015
Property Taxes
10%
$800
Home Insurance
17%
$1,330
HOA
0%
$0
Property Management
10%
$797
CapEx
5%
$399
Vacancy
6%
$478
Maintenance
5%
$399
Other
0%
$0