Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.67% first-year return on $1470k initial cash invested.
-28.67%
Cash On Cash
-0.02%
Cap Rate
0
DSCR
$3,451
Rent
-$35,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$7000k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1470k
Downpayment
20%
$1400k
Closing costs
1%
$70,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,451
Total Expenses
$38,567
Mortgage P&I
1010%
$34,845
Property Taxes
11%
$374
Home Insurance
71%
$2,450
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0