Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.55% first-year return on $1242k initial cash invested.
-27.55%
Cash On Cash
0.21%
Cap Rate
0.04
DSCR
$7,534
Rent
-$28,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$5914k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1242k
Downpayment
20%
$1183k
Closing costs
1%
$59,142
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,534
Total Expenses
$36,043
Mortgage P&I
387%
$29,187
Property Taxes
36%
$2,729
Home Insurance
29%
$2,168
HOA
0%
$0
Property Management
10%
$753
CapEx
5%
$377
Vacancy
6%
$452
Maintenance
5%
$377
Other
0%
$0