Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.78% first-year return on $1040k initial cash invested.
-28.78%
Cash On Cash
0%
Cap Rate
0
DSCR
$2,613
Rent
-$24,927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,613 income − $27,540 expenses = $24,927 out of pocket
Investment Breakdown
|
Purchase Price
$4950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1040k
Downpayment
20%
$990k
Closing costs
1%
$49,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,613
Total Expenses
$27,540
Mortgage P&I
948%
$24,783
Property Taxes
13%
$345
Home Insurance
66%
$1,732
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0