Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.18% first-year return on $793k initial cash invested.
-28.18%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$5,183
Rent
-$18,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3776k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$793k
Downpayment
20%
$755k
Closing costs
1%
$37,763
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,183
Total Expenses
$23,809
Mortgage P&I
366%
$18,960
Property Taxes
23%
$1,204
Home Insurance
27%
$1,398
HOA
17%
$900
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0