Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.08% first-year return on $882k initial cash invested.
-31.08%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$4,294
Rent
-$22,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,294 income − $27,135 expenses = $22,841 out of pocket
Investment Breakdown
|
Purchase Price
$4200k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$882k
Downpayment
20%
$840k
Closing costs
1%
$42,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,294
Total Expenses
$27,135
Mortgage P&I
532%
$22,825
Property Taxes
40%
$1,706
Home Insurance
34%
$1,470
HOA
0%
$17
Property Management
10%
$429
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0