Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.54% first-year return on $846k initial cash invested.
-19.54%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$15,915
Rent
-$13,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$15,915 income − $29,689 expenses = $13,774 out of pocket
Investment Breakdown
|
Purchase Price
$4028k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$846k
Downpayment
20%
$806k
Closing costs
1%
$40,284
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$15,915
Total Expenses
$29,689
Mortgage P&I
127%
$20,243
Property Taxes
25%
$3,909
Home Insurance
9%
$1,398
HOA
0%
$0
Property Management
10%
$1,592
CapEx
5%
$796
Vacancy
6%
$955
Maintenance
5%
$796
Other
0%
$0