Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.4% first-year return on $1133k initial cash invested.
-28.4%
Cash On Cash
0.15%
Cap Rate
0.02
DSCR
$9,264
Rent
-$26,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,264 income − $36,076 expenses = $26,812 out of pocket
Investment Breakdown
|
Purchase Price
$5395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1133k
Downpayment
20%
$1079k
Closing costs
1%
$53,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$9,264
Total Expenses
$36,076
Mortgage P&I
292%
$27,014
Property Taxes
51%
$4,766
Home Insurance
20%
$1,888
HOA
0%
$0
Property Management
10%
$926
CapEx
5%
$463
Vacancy
6%
$556
Maintenance
5%
$463
Other
0%
$0