Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.82% first-year return on $1510k initial cash invested.
-31.82%
Cash On Cash
-0.54%
Cap Rate
-0.09
DSCR
$7,396
Rent
-$40,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,396 income − $47,444 expenses = $40,048 out of pocket
Investment Breakdown
|
Purchase Price
$7193k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$1510k
Downpayment
20%
$1439k
Closing costs
1%
$71,926
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,396
Total Expenses
$47,444
Mortgage P&I
493%
$36,438
Property Taxes
88%
$6,500
Home Insurance
35%
$2,582
HOA
0%
$0
Property Management
10%
$740
CapEx
5%
$370
Vacancy
6%
$444
Maintenance
5%
$370
Other
0%
$0