Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.92% first-year return on $1805k initial cash invested.
-31.92%
Cash On Cash
-0.68%
Cap Rate
-0.11
DSCR
$6,870
Rent
-$47,996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,870 income − $54,866 expenses = $47,996 out of pocket
Investment Breakdown
|
Purchase Price
$8593k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1805k
Downpayment
20%
$1719k
Closing costs
1%
$85,930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,870
Total Expenses
$54,866
Mortgage P&I
623%
$42,815
Property Taxes
99%
$6,794
Home Insurance
46%
$3,148
HOA
5%
$322
Property Management
10%
$687
CapEx
5%
$344
Vacancy
6%
$412
Maintenance
5%
$344
Other
0%
$0