Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20% first-year return on $965k initial cash invested.
-20%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$14,888
Rent
-$16,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$14,888 income − $30,969 expenses = $16,081 out of pocket
Investment Breakdown
|
Purchase Price
$4595k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$965k
Downpayment
20%
$919k
Closing costs
1%
$45,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$14,888
Total Expenses
$30,969
Mortgage P&I
154%
$22,984
Property Taxes
17%
$2,507
Home Insurance
11%
$1,608
HOA
0%
$0
Property Management
10%
$1,489
CapEx
5%
$744
Vacancy
6%
$893
Maintenance
5%
$744
Other
0%
$0