Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -34.41% first-year return on $1034k initial cash invested.
-34.41%
Cash On Cash
-1.17%
Cap Rate
-0.19
DSCR
$2,417
Rent
-$29,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4925k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1034k
Downpayment
20%
$985k
Closing costs
1%
$49,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,417
Total Expenses
$32,077
Mortgage P&I
1024%
$24,743
Property Taxes
206%
$4,981
Home Insurance
71%
$1,724
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0