Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.81% first-year return on $1413k initial cash invested.
-30.81%
Cash On Cash
-0.44%
Cap Rate
-0.07
DSCR
$7,574
Rent
-$36,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$6726k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1413k
Downpayment
20%
$1345k
Closing costs
1%
$67,262
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,574
Total Expenses
$43,843
Mortgage P&I
441%
$33,423
Property Taxes
80%
$6,036
Home Insurance
32%
$2,415
HOA
0%
$0
Property Management
10%
$757
CapEx
5%
$379
Vacancy
6%
$454
Maintenance
5%
$379
Other
0%
$0