Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.98% first-year return on $1260k initial cash invested.
-26.98%
Cash On Cash
0.33%
Cap Rate
0.06
DSCR
$8,379
Rent
-$28,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$5999k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1260k
Downpayment
20%
$1200k
Closing costs
1%
$59,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,379
Total Expenses
$36,705
Mortgage P&I
353%
$29,546
Property Taxes
34%
$2,880
Home Insurance
25%
$2,100
HOA
0%
$0
Property Management
10%
$838
CapEx
5%
$419
Vacancy
6%
$503
Maintenance
5%
$419
Other
0%
$0