Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.13% first-year return on $914k initial cash invested.
-26.13%
Cash On Cash
0.57%
Cap Rate
0.1
DSCR
$6,699
Rent
-$19,906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,699 income − $26,605 expenses = $19,906 out of pocket
Investment Breakdown
|
Purchase Price
$4353k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$914k
Downpayment
20%
$871k
Closing costs
1%
$43,527
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,699
Total Expenses
$26,605
Mortgage P&I
323%
$21,640
Property Taxes
25%
$1,650
Home Insurance
23%
$1,573
HOA
0%
$0
Property Management
10%
$670
CapEx
5%
$335
Vacancy
6%
$402
Maintenance
5%
$335
Other
0%
$0