Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.68% first-year return on $1592k initial cash invested.
-26.68%
Cash On Cash
0.77%
Cap Rate
0.12
DSCR
$11,608
Rent
-$35,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,608 income − $46,999 expenses = $35,391 out of pocket
Investment Breakdown
|
Purchase Price
$7495k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$1592k
Downpayment
20%
$1499k
Closing costs
1%
$74,950
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,608
Total Expenses
$46,999
Mortgage P&I
342%
$39,751
Property Taxes
2%
$279
Home Insurance
23%
$2,623
HOA
3%
$400
Property Management
12%
$1,393
CapEx
4%
$464
Vacancy
3%
$348
Maintenance
4%
$464
Other
11%
$1,277