Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -43.85% first-year return on $2185k initial cash invested.
-43.85%
Cash On Cash
-3.19%
Cap Rate
-0.53
DSCR
$5,755
Rent
-$79,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,755 income − $85,610 expenses = $79,855 out of pocket
Investment Breakdown
|
Purchase Price
$10406k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$2185k
Downpayment
20%
$2081k
Closing costs
1%
$104k
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,755
Total Expenses
$85,610
Mortgage P&I
902%
$51,935
Property Taxes
434%
$25,003
Home Insurance
125%
$7,175
HOA
0%
$0
Property Management
10%
$576
CapEx
5%
$288
Vacancy
6%
$345
Maintenance
5%
$288
Other
0%
$0