Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.54% first-year return on $1092k initial cash invested.
-30.54%
Cash On Cash
-0.28%
Cap Rate
-0.05
DSCR
$4,972
Rent
-$27,790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,972 income − $32,762 expenses = $27,790 out of pocket
Investment Breakdown
|
Purchase Price
$5200k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$1092k
Downpayment
20%
$1040k
Closing costs
1%
$52,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,972
Total Expenses
$32,762
Mortgage P&I
530%
$26,343
Property Taxes
66%
$3,306
Home Insurance
37%
$1,820
HOA
0%
$0
Property Management
10%
$497
CapEx
5%
$249
Vacancy
6%
$298
Maintenance
5%
$249
Other
0%
$0