Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.8% first-year return on $1458k initial cash invested.
-29.8%
Cash On Cash
-0.23%
Cap Rate
-0.04
DSCR
$7,348
Rent
-$36,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,348 income − $43,542 expenses = $36,194 out of pocket
Investment Breakdown
|
Purchase Price
$6941k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1458k
Downpayment
20%
$1388k
Closing costs
1%
$69,411
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,348
Total Expenses
$43,542
Mortgage P&I
470%
$34,519
Property Taxes
62%
$4,575
Home Insurance
35%
$2,538
HOA
0%
$0
Property Management
10%
$735
CapEx
5%
$367
Vacancy
6%
$441
Maintenance
5%
$367
Other
0%
$0