Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.15% first-year return on $1269k initial cash invested.
-30.15%
Cash On Cash
-0.23%
Cap Rate
-0.04
DSCR
$6,782
Rent
-$31,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,782 income − $38,674 expenses = $31,892 out of pocket
Investment Breakdown
|
Purchase Price
$6045k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1269k
Downpayment
20%
$1209k
Closing costs
1%
$60,446
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,782
Total Expenses
$38,674
Mortgage P&I
448%
$30,374
Property Taxes
62%
$4,187
Home Insurance
30%
$2,028
HOA
5%
$322
Property Management
10%
$678
CapEx
5%
$339
Vacancy
6%
$407
Maintenance
5%
$339
Other
0%
$0