Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.02% first-year return on $1206k initial cash invested.
-29.02%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$7,940
Rent
-$29,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,940 income − $37,121 expenses = $29,181 out of pocket
Investment Breakdown
|
Purchase Price
$5745k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$1206k
Downpayment
20%
$1149k
Closing costs
1%
$57,451
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,940
Total Expenses
$37,121
Mortgage P&I
370%
$29,378
Property Taxes
47%
$3,694
Home Insurance
24%
$1,925
HOA
1%
$60
Property Management
10%
$794
CapEx
5%
$397
Vacancy
6%
$476
Maintenance
5%
$397
Other
0%
$0