Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.69% first-year return on $1008k initial cash invested.
-23.69%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$7,805
Rent
-$19,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,805 income − $27,697 expenses = $19,892 out of pocket
Investment Breakdown
|
Purchase Price
$4799k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1008k
Downpayment
20%
$960k
Closing costs
1%
$47,986
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,805
Total Expenses
$27,697
Mortgage P&I
306%
$23,844
Property Taxes
6%
$461
Home Insurance
17%
$1,364
HOA
0%
$0
Property Management
10%
$780
CapEx
5%
$390
Vacancy
6%
$468
Maintenance
5%
$390
Other
0%
$0