Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.52% first-year return on $2625k initial cash invested.
-32.52%
Cash On Cash
-0.64%
Cap Rate
-0.1
DSCR
$7,816
Rent
-$71,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$12500k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$2625k
Downpayment
20%
$2500k
Closing costs
1%
$125k
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,816
Total Expenses
$78,954
Mortgage P&I
819%
$64,031
Property Taxes
109%
$8,515
Home Insurance
56%
$4,375
HOA
0%
$0
Property Management
10%
$782
CapEx
5%
$391
Vacancy
6%
$469
Maintenance
5%
$391
Other
0%
$0