Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.58% first-year return on $946k initial cash invested.
-26.58%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$6,128
Rent
-$20,953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,128 income − $27,081 expenses = $20,953 out of pocket
Investment Breakdown
|
Purchase Price
$4505k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$946k
Downpayment
20%
$901k
Closing costs
1%
$45,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,128
Total Expenses
$27,081
Mortgage P&I
375%
$22,958
Property Taxes
17%
$1,042
Home Insurance
24%
$1,488
HOA
0%
$0
Property Management
10%
$613
CapEx
5%
$306
Vacancy
6%
$368
Maintenance
5%
$306
Other
0%
$0