Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.61% first-year return on $1239k initial cash invested.
-25.61%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$7,972
Rent
-$26,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,972 income − $34,415 expenses = $26,443 out of pocket
Investment Breakdown
|
Purchase Price
$5900k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$1239k
Downpayment
20%
$1180k
Closing costs
1%
$59,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,972
Total Expenses
$34,415
Mortgage P&I
375%
$29,858
Property Taxes
5%
$419
Home Insurance
26%
$2,065
HOA
0%
$0
Property Management
10%
$797
CapEx
5%
$399
Vacancy
6%
$478
Maintenance
5%
$399
Other
0%
$0