Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31% first-year return on $1427k initial cash invested.
-31%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$7,546
Rent
-$36,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,546 income − $44,411 expenses = $36,865 out of pocket
Investment Breakdown
|
Purchase Price
$6796k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$1427k
Downpayment
20%
$1359k
Closing costs
1%
$67,960
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,546
Total Expenses
$44,411
Mortgage P&I
473%
$35,705
Property Taxes
46%
$3,494
Home Insurance
34%
$2,590
HOA
9%
$660
Property Management
10%
$755
CapEx
5%
$377
Vacancy
6%
$453
Maintenance
5%
$377
Other
0%
$0