Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.46% first-year return on $1574k initial cash invested.
-28.46%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$7,739
Rent
-$37,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,739 income − $45,065 expenses = $37,326 out of pocket
Investment Breakdown
|
Purchase Price
$7495k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$1574k
Downpayment
20%
$1499k
Closing costs
1%
$74,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,739
Total Expenses
$45,065
Mortgage P&I
514%
$39,751
Property Taxes
4%
$279
Home Insurance
34%
$2,623
HOA
5%
$400
Property Management
10%
$774
CapEx
5%
$387
Vacancy
6%
$464
Maintenance
5%
$387
Other
0%
$0