Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -33.06% first-year return on $1155k initial cash invested.
-33.06%
Cash On Cash
-0.89%
Cap Rate
-0.15
DSCR
$4,171
Rent
-$31,824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$5500k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1155k
Downpayment
20%
$1100k
Closing costs
1%
$55,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,171
Total Expenses
$35,995
Mortgage P&I
660%
$27,531
Property Taxes
131%
$5,454
Home Insurance
46%
$1,925
HOA
0%
$0
Property Management
10%
$417
CapEx
5%
$209
Vacancy
6%
$250
Maintenance
5%
$209
Other
0%
$0