Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.28% first-year return on $996k initial cash invested.
-26.28%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$7,677
Rent
-$21,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,677 income − $29,494 expenses = $21,817 out of pocket
Investment Breakdown
|
Purchase Price
$4743k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$996k
Downpayment
20%
$949k
Closing costs
1%
$47,430
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,677
Total Expenses
$29,494
Mortgage P&I
306%
$23,526
Property Taxes
30%
$2,291
Home Insurance
22%
$1,680
HOA
0%
$0
Property Management
10%
$768
CapEx
5%
$384
Vacancy
6%
$461
Maintenance
5%
$384
Other
0%
$0