Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.06% first-year return on $1697k initial cash invested.
-26.06%
Cash On Cash
0.63%
Cap Rate
0.1
DSCR
$11,948
Rent
-$36,856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$7995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$1697k
Downpayment
20%
$1599k
Closing costs
1%
$79,950
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,948
Total Expenses
$48,804
Mortgage P&I
339%
$40,558
Property Taxes
12%
$1,386
Home Insurance
23%
$2,798
HOA
0%
$0
Property Management
12%
$1,434
CapEx
4%
$478
Vacancy
3%
$358
Maintenance
4%
$478
Other
11%
$1,314