Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.42% first-year return on $87129k initial cash invested.
-30.42%
Cash On Cash
-0.42%
Cap Rate
-0.07
DSCR
$2,623
Rent
-$2,208,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,623 income − $2,211,042 expenses = $2,208,419 out of pocket
Investment Breakdown
|
Purchase Price
$414900k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87129k
Downpayment
20%
$82980k
Closing costs
1%
$4149k
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,623
Total Expenses
$2211k
Mortgage P&I
78714%
$2065k
Property Taxes
18%
$472
Home Insurance
5536%
$145k
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0