Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.6% first-year return on $818k initial cash invested.
-23.6%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$7,877
Rent
-$16,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,877 income − $23,962 expenses = $16,085 out of pocket
Investment Breakdown
|
Purchase Price
$3895k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$818k
Downpayment
20%
$779k
Closing costs
1%
$38,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,877
Total Expenses
$23,962
Mortgage P&I
251%
$19,777
Property Taxes
10%
$773
Home Insurance
17%
$1,363
HOA
0%
$0
Property Management
10%
$788
CapEx
5%
$394
Vacancy
6%
$473
Maintenance
5%
$394
Other
0%
$0