Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.72% first-year return on $839k initial cash invested.
-30.72%
Cash On Cash
-0.39%
Cap Rate
-0.07
DSCR
$7,902
Rent
-$21,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,902 income − $29,377 expenses = $21,475 out of pocket
Investment Breakdown
|
Purchase Price
$3995k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$839k
Downpayment
20%
$799k
Closing costs
1%
$39,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,902
Total Expenses
$29,377
Mortgage P&I
250%
$19,766
Property Taxes
78%
$6,159
Home Insurance
18%
$1,398
HOA
0%
$0
Property Management
10%
$790
CapEx
5%
$395
Vacancy
6%
$474
Maintenance
5%
$395
Other
0%
$0