Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -34.87% first-year return on $1523k initial cash invested.
-34.87%
Cash On Cash
-1.24%
Cap Rate
-0.21
DSCR
$7,865
Rent
-$44,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,865 income − $52,103 expenses = $44,238 out of pocket
Investment Breakdown
|
Purchase Price
$7250k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1523k
Downpayment
20%
$1450k
Closing costs
1%
$72,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,865
Total Expenses
$52,103
Mortgage P&I
462%
$36,344
Property Taxes
142%
$11,177
Home Insurance
32%
$2,538
HOA
0%
$0
Property Management
10%
$786
CapEx
5%
$393
Vacancy
6%
$472
Maintenance
5%
$393
Other
0%
$0