Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -33.61% first-year return on $1203k initial cash invested.
-33.61%
Cash On Cash
-1.04%
Cap Rate
-0.17
DSCR
$4,342
Rent
-$33,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,342 income − $38,026 expenses = $33,684 out of pocket
Investment Breakdown
|
Purchase Price
$5727k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1203k
Downpayment
20%
$1145k
Closing costs
1%
$57,269
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,342
Total Expenses
$38,026
Mortgage P&I
657%
$28,520
Property Taxes
132%
$5,716
Home Insurance
61%
$2,658
HOA
0%
$3
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$261
Maintenance
5%
$217
Other
0%
$0