Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.5% first-year return on $1512k initial cash invested.
-28.5%
Cash On Cash
0%
Cap Rate
0
DSCR
$3,542
Rent
-$35,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,542 income − $39,454 expenses = $35,912 out of pocket
Investment Breakdown
|
Purchase Price
$7200k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1512k
Downpayment
20%
$1440k
Closing costs
1%
$72,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,542
Total Expenses
$39,454
Mortgage P&I
1008%
$35,713
Property Taxes
8%
$300
Home Insurance
71%
$2,520
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0