Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.45% first-year return on $945k initial cash invested.
-23.45%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$7,960
Rent
-$18,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,960 income − $26,428 expenses = $18,468 out of pocket
Investment Breakdown
|
Purchase Price
$4500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$945k
Downpayment
20%
$900k
Closing costs
1%
$45,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,960
Total Expenses
$26,428
Mortgage P&I
281%
$22,393
Property Taxes
5%
$390
Home Insurance
20%
$1,575
HOA
0%
$0
Property Management
10%
$796
CapEx
5%
$398
Vacancy
6%
$478
Maintenance
5%
$398
Other
0%
$0