Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.22% first-year return on $1638k initial cash invested.
-28.22%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$5,614
Rent
-$38,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,614 income − $44,129 expenses = $38,515 out of pocket
Investment Breakdown
|
Purchase Price
$7800k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1638k
Downpayment
20%
$1560k
Closing costs
1%
$78,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,614
Total Expenses
$44,129
Mortgage P&I
693%
$38,929
Property Taxes
17%
$975
Home Insurance
49%
$2,730
HOA
1%
$35
Property Management
10%
$561
CapEx
5%
$281
Vacancy
6%
$337
Maintenance
5%
$281
Other
0%
$0