Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.67% first-year return on $807k initial cash invested.
-27.67%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$7,990
Rent
-$18,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3841k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$807k
Downpayment
20%
$768k
Closing costs
1%
$38,409
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,990
Total Expenses
$26,590
Mortgage P&I
240%
$19,186
Property Taxes
49%
$3,928
Home Insurance
18%
$1,398
HOA
0%
$0
Property Management
10%
$799
CapEx
5%
$400
Vacancy
6%
$479
Maintenance
5%
$400
Other
0%
$0