Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -33.05% first-year return on $1222k initial cash invested.
-33.05%
Cash On Cash
-0.93%
Cap Rate
-0.16
DSCR
$6,965
Rent
-$33,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$5818k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1222k
Downpayment
20%
$1164k
Closing costs
1%
$58,184
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,965
Total Expenses
$40,615
Mortgage P&I
414%
$28,814
Property Taxes
57%
$3,953
Home Insurance
87%
$6,038
HOA
0%
$0
Property Management
10%
$696
CapEx
5%
$348
Vacancy
6%
$418
Maintenance
5%
$348
Other
0%
$0