Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.26% first-year return on $948k initial cash invested.
-26.26%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$8,557
Rent
-$20,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,557 income − $29,299 expenses = $20,742 out of pocket
Investment Breakdown
|
Purchase Price
$4514k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$948k
Downpayment
20%
$903k
Closing costs
1%
$45,135
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,557
Total Expenses
$29,299
Mortgage P&I
265%
$22,661
Property Taxes
32%
$2,753
Home Insurance
19%
$1,638
HOA
0%
$22
Property Management
10%
$856
CapEx
5%
$428
Vacancy
6%
$513
Maintenance
5%
$428
Other
0%
$0