Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.63% first-year return on $1257k initial cash invested.
-20.63%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$23,274
Rent
-$21,608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$5985k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1257k
Downpayment
20%
$1197k
Closing costs
1%
$59,845
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$23,274
Total Expenses
$44,882
Mortgage P&I
127%
$29,606
Property Taxes
28%
$6,425
Home Insurance
12%
$2,800
HOA
0%
$0
Property Management
10%
$2,327
CapEx
5%
$1,164
Vacancy
6%
$1,396
Maintenance
5%
$1,164
Other
0%
$0