Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.3% first-year return on $1205k initial cash invested.
-25.3%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$12,296
Rent
-$25,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,296 income − $37,705 expenses = $25,409 out of pocket
Investment Breakdown
|
Purchase Price
$5654k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$1205k
Downpayment
20%
$1131k
Closing costs
1%
$56,535
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$12,296
Total Expenses
$37,705
Mortgage P&I
233%
$28,644
Property Taxes
22%
$2,691
Home Insurance
18%
$2,188
HOA
0%
$0
Property Management
12%
$1,476
CapEx
4%
$492
Vacancy
3%
$369
Maintenance
4%
$492
Other
11%
$1,353