Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.1% first-year return on $796k initial cash invested.
-26.1%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$7,622
Rent
-$17,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,622 income − $24,940 expenses = $17,318 out of pocket
Investment Breakdown
|
Purchase Price
$3792k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$796k
Downpayment
20%
$758k
Closing costs
1%
$37,922
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,622
Total Expenses
$24,940
Mortgage P&I
252%
$19,191
Property Taxes
31%
$2,386
Home Insurance
18%
$1,382
HOA
0%
$0
Property Management
10%
$762
CapEx
5%
$381
Vacancy
6%
$457
Maintenance
5%
$381
Other
0%
$0