Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.4% first-year return on $975k initial cash invested.
-30.4%
Cash On Cash
-0.29%
Cap Rate
-0.05
DSCR
$6,268
Rent
-$24,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,268 income − $30,972 expenses = $24,704 out of pocket
Investment Breakdown
|
Purchase Price
$4643k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$975k
Downpayment
20%
$929k
Closing costs
1%
$46,430
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,268
Total Expenses
$30,972
Mortgage P&I
371%
$23,278
Property Taxes
65%
$4,076
Home Insurance
28%
$1,732
HOA
4%
$257
Property Management
10%
$627
CapEx
5%
$313
Vacancy
6%
$376
Maintenance
5%
$313
Other
0%
$0