Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.41% first-year return on $1029k initial cash invested.
-28.41%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$4,203
Rent
-$24,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,203 income − $28,563 expenses = $24,360 out of pocket
Investment Breakdown
|
Purchase Price
$4900k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1029k
Downpayment
20%
$980k
Closing costs
1%
$49,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,203
Total Expenses
$28,563
Mortgage P&I
586%
$24,623
Property Taxes
27%
$1,133
Home Insurance
41%
$1,715
HOA
0%
$0
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0