Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.5% first-year return on $809k initial cash invested.
-29.5%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$2,140
Rent
-$19,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,140 income − $22,017 expenses = $19,877 out of pocket
Investment Breakdown
|
Purchase Price
$3850k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$809k
Downpayment
20%
$770k
Closing costs
1%
$38,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,140
Total Expenses
$22,017
Mortgage P&I
912%
$19,514
Property Taxes
28%
$599
Home Insurance
63%
$1,348
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0