Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.67% first-year return on $839k initial cash invested.
-28.67%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$4,790
Rent
-$20,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3995k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$839k
Downpayment
20%
$799k
Closing costs
1%
$39,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,790
Total Expenses
$24,837
Mortgage P&I
403%
$19,326
Property Taxes
60%
$2,867
Home Insurance
29%
$1,398
HOA
0%
$0
Property Management
10%
$479
CapEx
5%
$240
Vacancy
6%
$287
Maintenance
5%
$240
Other
0%
$0