Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.22% first-year return on $905k initial cash invested.
-30.22%
Cash On Cash
-0.25%
Cap Rate
-0.04
DSCR
$5,706
Rent
-$22,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,706 income − $28,503 expenses = $22,797 out of pocket
Investment Breakdown
|
Purchase Price
$4311k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$905k
Downpayment
20%
$862k
Closing costs
1%
$43,111
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,706
Total Expenses
$28,503
Mortgage P&I
378%
$21,596
Property Taxes
63%
$3,586
Home Insurance
32%
$1,838
HOA
0%
$0
Property Management
10%
$571
CapEx
5%
$285
Vacancy
6%
$342
Maintenance
5%
$285
Other
0%
$0