Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.58% first-year return on $1432k initial cash invested.
-27.58%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$7,308
Rent
-$32,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,308 income − $40,207 expenses = $32,899 out of pocket
Investment Breakdown
|
Purchase Price
$6817k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$1432k
Downpayment
20%
$1363k
Closing costs
1%
$68,167
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,308
Total Expenses
$40,207
Mortgage P&I
475%
$34,738
Property Taxes
14%
$1,050
Home Insurance
34%
$2,520
HOA
0%
$0
Property Management
10%
$731
CapEx
5%
$365
Vacancy
6%
$438
Maintenance
5%
$365
Other
0%
$0