Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.67% first-year return on $1725k initial cash invested.
-29.67%
Cash On Cash
-0.15%
Cap Rate
-0.03
DSCR
$8,760
Rent
-$42,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$8215k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1725k
Downpayment
20%
$1643k
Closing costs
1%
$82,154
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,760
Total Expenses
$51,413
Mortgage P&I
470%
$41,183
Property Taxes
57%
$4,997
Home Insurance
33%
$2,903
HOA
1%
$52
Property Management
10%
$876
CapEx
5%
$438
Vacancy
6%
$526
Maintenance
5%
$438
Other
0%
$0