Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.23% first-year return on $1041k initial cash invested.
-27.23%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$6,821
Rent
-$23,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4958k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1041k
Downpayment
20%
$992k
Closing costs
1%
$49,577
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,821
Total Expenses
$30,450
Mortgage P&I
362%
$24,689
Property Taxes
31%
$2,133
Home Insurance
27%
$1,855
HOA
0%
$0
Property Management
10%
$682
CapEx
5%
$341
Vacancy
6%
$409
Maintenance
5%
$341
Other
0%
$0