Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.94% first-year return on $998k initial cash invested.
-23.94%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$9,244
Rent
-$19,903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$998k
Downpayment
20%
$950k
Closing costs
1%
$47,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$9,244
Total Expenses
$29,147
Mortgage P&I
257%
$23,752
Property Taxes
11%
$1,054
Home Insurance
18%
$1,662
HOA
3%
$276
Property Management
10%
$924
CapEx
5%
$462
Vacancy
6%
$555
Maintenance
5%
$462
Other
0%
$0