Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.85% first-year return on $809k initial cash invested.
-24.85%
Cash On Cash
0.94%
Cap Rate
0.16
DSCR
$6,964
Rent
-$16,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,964 income − $23,707 expenses = $16,743 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
$6,964
Total Expenses
$23,707
Mortgage P&I
279%
$19,417
Property Taxes
16%
$1,132
Home Insurance
19%
$1,348
HOA
0%
$0
Property Management
10%
$696
CapEx
5%
$348
Vacancy
6%
$418
Maintenance
5%
$348
Other
0%
$0