Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.59% first-year return on $793k initial cash invested.
-29.59%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$4,029
Rent
-$19,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3775k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$793k
Downpayment
20%
$755k
Closing costs
1%
$37,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,029
Total Expenses
$23,580
Mortgage P&I
488%
$19,650
Property Taxes
33%
$1,319
Home Insurance
33%
$1,321
HOA
6%
$243
Property Management
10%
$403
CapEx
5%
$201
Vacancy
6%
$242
Maintenance
5%
$201
Other
0%
$0