Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.73% first-year return on $1615k initial cash invested.
-28.73%
Cash On Cash
0.03%
Cap Rate
0.01
DSCR
$7,982
Rent
-$38,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$7689k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1615k
Downpayment
20%
$1538k
Closing costs
1%
$76,887
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,982
Total Expenses
$46,644
Mortgage P&I
482%
$38,487
Property Taxes
41%
$3,247
Home Insurance
36%
$2,835
HOA
0%
$0
Property Management
10%
$798
CapEx
5%
$399
Vacancy
6%
$479
Maintenance
5%
$399
Other
0%
$0