Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.09% first-year return on $1407k initial cash invested.
-29.09%
Cash On Cash
-0.17%
Cap Rate
-0.03
DSCR
$2,545
Rent
-$34,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$6700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1407k
Downpayment
20%
$1340k
Closing costs
1%
$67,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,545
Total Expenses
$36,651
Mortgage P&I
1297%
$33,002
Property Taxes
25%
$643
Home Insurance
92%
$2,345
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0