Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.77% first-year return on $1679k initial cash invested.
-27.77%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$7,965
Rent
-$38,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$7995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$1679k
Downpayment
20%
$1599k
Closing costs
1%
$79,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,965
Total Expenses
$46,812
Mortgage P&I
509%
$40,558
Property Taxes
17%
$1,386
Home Insurance
35%
$2,798
HOA
0%
$0
Property Management
10%
$796
CapEx
5%
$398
Vacancy
6%
$478
Maintenance
5%
$398
Other
0%
$0