Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.01% first-year return on $1876k initial cash invested.
-30.01%
Cash On Cash
-0.34%
Cap Rate
-0.06
DSCR
$1,298
Rent
-$46,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$8932k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1876k
Downpayment
20%
$1786k
Closing costs
1%
$89,320
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,298
Total Expenses
$48,202
Mortgage P&I
3412%
$44,285
Property Taxes
35%
$453
Home Insurance
241%
$3,126
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0