Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.49% first-year return on $3246k initial cash invested.
-32.49%
Cash On Cash
-0.8%
Cap Rate
-0.13
DSCR
$8,601
Rent
-$87,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$15456k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$3246k
Downpayment
20%
$3091k
Closing costs
1%
$155k
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,601
Total Expenses
$96,479
Mortgage P&I
897%
$77,175
Property Taxes
130%
$11,188
Home Insurance
68%
$5,880
HOA
0%
$0
Property Management
10%
$860
CapEx
5%
$430
Vacancy
6%
$516
Maintenance
5%
$430
Other
0%
$0