Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.3% first-year return on $998k initial cash invested.
-29.3%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$2,155
Rent
-$24,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,155 income − $26,513 expenses = $24,358 out of pocket
Investment Breakdown
|
Purchase Price
$4750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$998k
Downpayment
20%
$950k
Closing costs
1%
$47,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,155
Total Expenses
$26,513
Mortgage P&I
1104%
$23,782
Property Taxes
24%
$508
Home Insurance
77%
$1,662
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0