Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.05% first-year return on $1469k initial cash invested.
-25.05%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$17,512
Rent
-$30,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$17,512 income − $48,179 expenses = $30,667 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%
$69,953
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$17,512
Total Expenses
$48,179
Mortgage P&I
198%
$34,595
Property Taxes
37%
$6,407
Home Insurance
15%
$2,623
HOA
0%
$0
Property Management
10%
$1,751
CapEx
5%
$876
Vacancy
6%
$1,051
Maintenance
5%
$876
Other
0%
$0