Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.46% first-year return on $977k initial cash invested.
-25.46%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$7,950
Rent
-$20,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,950 income − $28,685 expenses = $20,735 out of pocket
Investment Breakdown
|
Purchase Price
$4653k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$977k
Downpayment
20%
$931k
Closing costs
1%
$46,529
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,950
Total Expenses
$28,685
Mortgage P&I
297%
$23,572
Property Taxes
16%
$1,297
Home Insurance
22%
$1,748
HOA
0%
$0
Property Management
10%
$795
CapEx
5%
$398
Vacancy
6%
$477
Maintenance
5%
$398
Other
0%
$0