Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.92% first-year return on $1102k initial cash invested.
-26.92%
Cash On Cash
0.45%
Cap Rate
0.08
DSCR
$7,787
Rent
-$24,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,787 income − $32,501 expenses = $24,714 out of pocket
Investment Breakdown
|
Purchase Price
$5247k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1102k
Downpayment
20%
$1049k
Closing costs
1%
$52,465
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,787
Total Expenses
$32,501
Mortgage P&I
338%
$26,300
Property Taxes
24%
$1,906
Home Insurance
25%
$1,923
HOA
4%
$348
Property Management
10%
$779
CapEx
5%
$389
Vacancy
6%
$467
Maintenance
5%
$389
Other
0%
$0