Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.89% first-year return on $1086k initial cash invested.
-27.89%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$6,768
Rent
-$25,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$5172k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1086k
Downpayment
20%
$1034k
Closing costs
1%
$51,721
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,768
Total Expenses
$32,011
Mortgage P&I
377%
$25,511
Property Taxes
42%
$2,818
Home Insurance
28%
$1,923
HOA
0%
$0
Property Management
10%
$677
CapEx
5%
$338
Vacancy
6%
$406
Maintenance
5%
$338
Other
0%
$0