Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.2% first-year return on $1381k initial cash invested.
-31.2%
Cash On Cash
-0.46%
Cap Rate
-0.08
DSCR
$7,862
Rent
-$35,919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,862 income − $43,781 expenses = $35,919 out of pocket
Investment Breakdown
|
Purchase Price
$6578k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1381k
Downpayment
20%
$1316k
Closing costs
1%
$65,778
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,862
Total Expenses
$43,781
Mortgage P&I
420%
$33,026
Property Taxes
80%
$6,313
Home Insurance
31%
$2,398
HOA
0%
$0
Property Management
10%
$786
CapEx
5%
$393
Vacancy
6%
$472
Maintenance
5%
$393
Other
0%
$0