Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.09% first-year return on $1281k initial cash invested.
-29.09%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$4,884
Rent
-$31,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,884 income − $35,937 expenses = $31,053 out of pocket
Investment Breakdown
|
Purchase Price
$6100k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$1281k
Downpayment
20%
$1220k
Closing costs
1%
$61,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,884
Total Expenses
$35,937
Mortgage P&I
648%
$31,652
Property Taxes
18%
$881
Home Insurance
44%
$2,135
HOA
0%
$0
Property Management
10%
$488
CapEx
5%
$244
Vacancy
6%
$293
Maintenance
5%
$244
Other
0%
$0