Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32% first-year return on $1294k initial cash invested.
-32%
Cash On Cash
-0.64%
Cap Rate
-0.11
DSCR
$6,811
Rent
-$34,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,811 income − $41,313 expenses = $34,502 out of pocket
Investment Breakdown
|
Purchase Price
$6162k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1294k
Downpayment
20%
$1232k
Closing costs
1%
$61,616
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,811
Total Expenses
$41,313
Mortgage P&I
453%
$30,852
Property Taxes
94%
$6,414
Home Insurance
33%
$2,275
HOA
0%
$0
Property Management
10%
$681
CapEx
5%
$341
Vacancy
6%
$409
Maintenance
5%
$341
Other
0%
$0