Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.08% first-year return on $1817k initial cash invested.
-28.08%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$6,736
Rent
-$42,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,736 income − $49,245 expenses = $42,509 out of pocket
Investment Breakdown
|
Purchase Price
$8650k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1817k
Downpayment
20%
$1730k
Closing costs
1%
$86,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,736
Total Expenses
$49,245
Mortgage P&I
640%
$43,127
Property Taxes
15%
$1,016
Home Insurance
45%
$3,028
HOA
5%
$322
Property Management
10%
$674
CapEx
5%
$337
Vacancy
6%
$404
Maintenance
5%
$337
Other
0%
$0