Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.46% first-year return on $809k initial cash invested.
-27.46%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$7,789
Rent
-$18,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3850k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$809k
Downpayment
20%
$770k
Closing costs
1%
$38,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,789
Total Expenses
$26,289
Mortgage P&I
248%
$19,324
Property Taxes
46%
$3,593
Home Insurance
17%
$1,348
HOA
0%
$0
Property Management
10%
$779
CapEx
5%
$389
Vacancy
6%
$467
Maintenance
5%
$389
Other
0%
$0