Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.68% first-year return on $839k initial cash invested.
-26.68%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$4,636
Rent
-$18,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,636 income − $23,288 expenses = $18,652 out of pocket
Investment Breakdown
|
Purchase Price
$3995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$839k
Downpayment
20%
$799k
Closing costs
1%
$39,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,636
Total Expenses
$23,288
Mortgage P&I
433%
$20,092
Property Taxes
13%
$592
Home Insurance
30%
$1,398
HOA
0%
$0
Property Management
10%
$464
CapEx
5%
$232
Vacancy
6%
$278
Maintenance
5%
$232
Other
0%
$0