Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.75% first-year return on $1523k initial cash invested.
-29.75%
Cash On Cash
-0.29%
Cap Rate
-0.05
DSCR
$2,447
Rent
-$37,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$7250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1523k
Downpayment
20%
$1450k
Closing costs
1%
$72,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,447
Total Expenses
$40,186
Mortgage P&I
1467%
$35,889
Property Taxes
46%
$1,123
Home Insurance
104%
$2,538
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0