Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.64% first-year return on $1196k initial cash invested.
-28.64%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$6,142
Rent
-$28,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$5694k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$1196k
Downpayment
20%
$1139k
Closing costs
1%
$56,943
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,142
Total Expenses
$34,678
Mortgage P&I
475%
$29,169
Property Taxes
31%
$1,884
Home Insurance
33%
$2,028
HOA
0%
$0
Property Management
10%
$614
CapEx
5%
$307
Vacancy
6%
$369
Maintenance
5%
$307
Other
0%
$0