Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.48% first-year return on $1174k initial cash invested.
-28.48%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$7,952
Rent
-$27,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,952 income − $35,806 expenses = $27,854 out of pocket
Investment Breakdown
|
Purchase Price
$5588k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1174k
Downpayment
20%
$1118k
Closing costs
1%
$55,882
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,952
Total Expenses
$35,806
Mortgage P&I
347%
$27,564
Property Taxes
51%
$4,092
Home Insurance
26%
$2,082
HOA
0%
$0
Property Management
10%
$795
CapEx
5%
$398
Vacancy
6%
$477
Maintenance
5%
$398
Other
0%
$0