Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.72% first-year return on $1400k initial cash invested.
-21.72%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$20,831
Rent
-$25,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$20,831 income − $46,170 expenses = $25,339 out of pocket
Investment Breakdown
|
Purchase Price
$6668k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$1400k
Downpayment
20%
$1334k
Closing costs
1%
$66,675
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$20,831
Total Expenses
$46,170
Mortgage P&I
161%
$33,599
Property Taxes
23%
$4,706
Home Insurance
12%
$2,448
HOA
0%
$0
Property Management
10%
$2,083
CapEx
5%
$1,042
Vacancy
6%
$1,250
Maintenance
5%
$1,042
Other
0%
$0