Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.86% first-year return on $3120k initial cash invested.
-32.86%
Cash On Cash
-0.78%
Cap Rate
-0.13
DSCR
$7,940
Rent
-$85,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$14859k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$3120k
Downpayment
20%
$2972k
Closing costs
1%
$149k
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,940
Total Expenses
$93,397
Mortgage P&I
949%
$75,378
Property Taxes
131%
$10,425
Home Insurance
70%
$5,530
HOA
0%
$0
Property Management
10%
$794
CapEx
5%
$397
Vacancy
6%
$476
Maintenance
5%
$397
Other
0%
$0