Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.65% first-year return on $1637k initial cash invested.
-32.65%
Cash On Cash
-0.66%
Cap Rate
-0.11
DSCR
$7,628
Rent
-$44,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,628 income − $52,162 expenses = $44,534 out of pocket
Investment Breakdown
|
Purchase Price
$7794k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$1637k
Downpayment
20%
$1559k
Closing costs
1%
$77,936
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,628
Total Expenses
$52,162
Mortgage P&I
523%
$39,873
Property Taxes
98%
$7,510
Home Insurance
37%
$2,796
HOA
0%
$0
Property Management
10%
$763
CapEx
5%
$381
Vacancy
6%
$458
Maintenance
5%
$381
Other
0%
$0