Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.88% first-year return on $1293k initial cash invested.
-31.88%
Cash On Cash
-0.44%
Cap Rate
-0.07
DSCR
$2,042
Rent
-$34,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,042 income − $36,396 expenses = $34,354 out of pocket
Investment Breakdown
|
Purchase Price
$6159k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$1293k
Downpayment
20%
$1232k
Closing costs
1%
$61,587
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,042
Total Expenses
$36,396
Mortgage P&I
1566%
$31,979
Property Taxes
66%
$1,342
Home Insurance
111%
$2,273
HOA
13%
$271
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0