Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.12% first-year return on $1028k initial cash invested.
-31.12%
Cash On Cash
-0.17%
Cap Rate
-0.03
DSCR
$7,955
Rent
-$26,657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,955 income − $34,612 expenses = $26,657 out of pocket
Investment Breakdown
|
Purchase Price
$4895k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$1028k
Downpayment
20%
$979k
Closing costs
1%
$48,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,955
Total Expenses
$34,612
Mortgage P&I
321%
$25,561
Property Taxes
14%
$1,144
Home Insurance
22%
$1,713
HOA
52%
$4,125
Property Management
10%
$796
CapEx
5%
$398
Vacancy
6%
$477
Maintenance
5%
$398
Other
0%
$0