Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.16% first-year return on $1524k initial cash invested.
-21.16%
Cash On Cash
1.92%
Cap Rate
0.31
DSCR
$25,875
Rent
-$26,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$7255k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$1524k
Downpayment
20%
$1451k
Closing costs
1%
$72,553
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$25,875
Total Expenses
$52,736
Mortgage P&I
144%
$37,165
Property Taxes
23%
$6,043
Home Insurance
11%
$2,800
HOA
0%
$0
Property Management
10%
$2,588
CapEx
5%
$1,294
Vacancy
6%
$1,552
Maintenance
5%
$1,294
Other
0%
$0