Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.75% first-year return on $1187k initial cash invested.
-27.75%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$8,197
Rent
-$27,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,197 income − $35,655 expenses = $27,458 out of pocket
Investment Breakdown
|
Purchase Price
$5654k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$1187k
Downpayment
20%
$1131k
Closing costs
1%
$56,535
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,197
Total Expenses
$35,655
Mortgage P&I
349%
$28,644
Property Taxes
33%
$2,691
Home Insurance
27%
$2,188
HOA
0%
$0
Property Management
10%
$820
CapEx
5%
$410
Vacancy
6%
$492
Maintenance
5%
$410
Other
0%
$0