Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.74% first-year return on $1259k initial cash invested.
-28.74%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$2,957
Rent
-$30,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,957 income − $33,104 expenses = $30,147 out of pocket
Investment Breakdown
|
Purchase Price
$5995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$1259k
Downpayment
20%
$1199k
Closing costs
1%
$59,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,957
Total Expenses
$33,104
Mortgage P&I
1022%
$30,229
Property Taxes
0%
$8
Home Insurance
71%
$2,098
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0