Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.34% first-year return on $840k initial cash invested.
-26.34%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$7,723
Rent
-$18,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,723 income − $26,151 expenses = $18,428 out of pocket
Investment Breakdown
|
Purchase Price
$3998k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$840k
Downpayment
20%
$800k
Closing costs
1%
$39,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,723
Total Expenses
$26,151
Mortgage P&I
256%
$19,774
Property Taxes
38%
$2,971
Home Insurance
18%
$1,399
HOA
0%
$0
Property Management
10%
$772
CapEx
5%
$386
Vacancy
6%
$463
Maintenance
5%
$386
Other
0%
$0