Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -35.43% first-year return on $866k initial cash invested.
-35.43%
Cash On Cash
-1.18%
Cap Rate
-0.19
DSCR
$6,748
Rent
-$25,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,748 income − $32,320 expenses = $25,572 out of pocket
Investment Breakdown
|
Purchase Price
$4124k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$866k
Downpayment
20%
$825k
Closing costs
1%
$41,243
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,748
Total Expenses
$32,320
Mortgage P&I
314%
$21,183
Property Taxes
56%
$3,762
Home Insurance
22%
$1,496
HOA
61%
$4,125
Property Management
10%
$675
CapEx
5%
$337
Vacancy
6%
$405
Maintenance
5%
$337
Other
0%
$0