Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.33% first-year return on $1469k initial cash invested.
-30.33%
Cash On Cash
-0.41%
Cap Rate
-0.07
DSCR
$1,433
Rent
-$37,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,433 income − $38,561 expenses = $37,128 out of pocket
Investment Breakdown
|
Purchase Price
$6995k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1469k
Downpayment
20%
$1399k
Closing costs
1%
$69,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,433
Total Expenses
$38,561
Mortgage P&I
2420%
$34,682
Property Taxes
74%
$1,058
Home Insurance
171%
$2,448
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0