Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -35.82% first-year return on $1055k initial cash invested.
-35.82%
Cash On Cash
-1.48%
Cap Rate
-0.25
DSCR
$4,570
Rent
-$31,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,570 income − $36,066 expenses = $31,496 out of pocket
Investment Breakdown
|
Purchase Price
$5025k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1055k
Downpayment
20%
$1005k
Closing costs
1%
$50,251
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,570
Total Expenses
$36,066
Mortgage P&I
549%
$25,080
Property Taxes
175%
$7,986
Home Insurance
40%
$1,813
HOA
0%
$0
Property Management
10%
$457
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0