Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.62% first-year return on $1574k initial cash invested.
-26.62%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$9,229
Rent
-$34,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,229 income − $44,146 expenses = $34,917 out of pocket
Investment Breakdown
|
Purchase Price
$7495k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1574k
Downpayment
20%
$1499k
Closing costs
1%
$74,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$9,229
Total Expenses
$44,146
Mortgage P&I
406%
$37,458
Property Taxes
18%
$1,666
Home Insurance
28%
$2,623
HOA
0%
$0
Property Management
10%
$923
CapEx
5%
$461
Vacancy
6%
$554
Maintenance
5%
$461
Other
0%
$0