Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.03% first-year return on $1890k initial cash invested.
-32.03%
Cash On Cash
-0.58%
Cap Rate
-0.09
DSCR
$3,243
Rent
-$50,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $53,688 expenses = $50,445 out of pocket
Investment Breakdown
|
Purchase Price
$9000k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$1890k
Downpayment
20%
$1800k
Closing costs
1%
$90,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,243
Total Expenses
$53,688
Mortgage P&I
1417%
$45,955
Property Taxes
115%
$3,740
Home Insurance
97%
$3,150
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0