Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.36% first-year return on $944k initial cash invested.
-32.36%
Cash On Cash
-0.62%
Cap Rate
-0.1
DSCR
$7,807
Rent
-$25,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,807 income − $33,261 expenses = $25,454 out of pocket
Investment Breakdown
|
Purchase Price
$4495k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$944k
Downpayment
20%
$899k
Closing costs
1%
$44,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,807
Total Expenses
$33,261
Mortgage P&I
291%
$22,729
Property Taxes
89%
$6,930
Home Insurance
20%
$1,573
HOA
0%
$0
Property Management
10%
$781
CapEx
5%
$390
Vacancy
6%
$468
Maintenance
5%
$390
Other
0%
$0