Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.62% first-year return on $1214k initial cash invested.
-10.62%
Cash On Cash
4.27%
Cap Rate
0.69
DSCR
$30,374
Rent
-$10,750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$30,374 income − $41,124 expenses = $10,750 out of pocket
Investment Breakdown
|
Purchase Price
$5782k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$1214k
Downpayment
20%
$1156k
Closing costs
1%
$57,820
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$30,374
Total Expenses
$41,124
Mortgage P&I
98%
$29,811
Property Taxes
3%
$1,018
Home Insurance
7%
$2,098
HOA
1%
$300
Property Management
10%
$3,037
CapEx
5%
$1,519
Vacancy
6%
$1,822
Maintenance
5%
$1,519
Other
0%
$0