Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.58% first-year return on $923k initial cash invested.
-27.58%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$9,206
Rent
-$21,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,206 income − $30,419 expenses = $21,213 out of pocket
Investment Breakdown
|
Purchase Price
$4395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$923k
Downpayment
20%
$879k
Closing costs
1%
$43,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$9,206
Total Expenses
$30,419
Mortgage P&I
239%
$22,032
Property Taxes
40%
$3,706
Home Insurance
17%
$1,538
HOA
8%
$750
Property Management
10%
$921
CapEx
5%
$460
Vacancy
6%
$552
Maintenance
5%
$460
Other
0%
$0