Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.51% first-year return on $862k initial cash invested.
-27.51%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$5,796
Rent
-$19,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4103k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$862k
Downpayment
20%
$821k
Closing costs
1%
$41,027
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,796
Total Expenses
$25,545
Mortgage P&I
351%
$20,341
Property Taxes
38%
$2,191
Home Insurance
26%
$1,505
HOA
0%
$0
Property Management
10%
$580
CapEx
5%
$290
Vacancy
6%
$348
Maintenance
5%
$290
Other
0%
$0