Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26% first-year return on $1250k initial cash invested.
-26%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$8,322
Rent
-$27,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$5950k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1250k
Downpayment
20%
$1190k
Closing costs
1%
$59,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,322
Total Expenses
$35,395
Mortgage P&I
353%
$29,348
Property Taxes
17%
$1,387
Home Insurance
25%
$2,082
HOA
5%
$415
Property Management
10%
$832
CapEx
5%
$416
Vacancy
6%
$499
Maintenance
5%
$416
Other
0%
$0