Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.63% first-year return on $1204k initial cash invested.
-32.63%
Cash On Cash
-0.75%
Cap Rate
-0.12
DSCR
$5,120
Rent
-$32,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,120 income − $37,865 expenses = $32,745 out of pocket
Investment Breakdown
|
Purchase Price
$5735k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$1204k
Downpayment
20%
$1147k
Closing costs
1%
$57,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,120
Total Expenses
$37,865
Mortgage P&I
564%
$28,888
Property Taxes
110%
$5,639
Home Insurance
39%
$2,007
HOA
0%
$0
Property Management
10%
$512
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0