Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.32% first-year return on $798k initial cash invested.
-29.32%
Cash On Cash
0.66%
Cap Rate
0.1
DSCR
$5,185
Rent
-$19,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,185 income − $24,680 expenses = $19,495 out of pocket
Investment Breakdown
|
Purchase Price
$3800k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$798k
Downpayment
20%
$760k
Closing costs
1%
$37,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,185
Total Expenses
$24,680
Mortgage P&I
411%
$21,312
Property Taxes
3%
$166
Home Insurance
26%
$1,330
HOA
10%
$525
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0