Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32% first-year return on $4725k initial cash invested.
-32%
Cash On Cash
-0.72%
Cap Rate
-0.12
DSCR
$7,842
Rent
-$126,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$22500k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$4725k
Downpayment
20%
$4500k
Closing costs
1%
$225k
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,842
Total Expenses
$134k
Mortgage P&I
1430%
$112k
Property Taxes
150%
$11,766
Home Insurance
100%
$7,875
HOA
0%
$0
Property Management
10%
$784
CapEx
5%
$392
Vacancy
6%
$471
Maintenance
5%
$392
Other
0%
$0