Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.55% first-year return on $1155k initial cash invested.
-29.55%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$4,105
Rent
-$28,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,105 income − $32,548 expenses = $28,443 out of pocket
Investment Breakdown
|
Purchase Price
$5500k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$1155k
Downpayment
20%
$1100k
Closing costs
1%
$55,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,105
Total Expenses
$32,548
Mortgage P&I
706%
$28,981
Property Taxes
11%
$438
Home Insurance
47%
$1,925
HOA
3%
$138
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0