Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.99% first-year return on $1307k initial cash invested.
-27.99%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$8,109
Rent
-$30,477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,109 income − $38,586 expenses = $30,477 out of pocket
Investment Breakdown
|
Purchase Price
$6223k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1307k
Downpayment
20%
$1245k
Closing costs
1%
$62,226
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,109
Total Expenses
$38,586
Mortgage P&I
384%
$31,099
Property Taxes
38%
$3,106
Home Insurance
28%
$2,273
HOA
0%
$0
Property Management
10%
$811
CapEx
5%
$405
Vacancy
6%
$487
Maintenance
5%
$405
Other
0%
$0