Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -30.89% first-year return on $1222k initial cash invested.
-30.89%
Cash On Cash
-0.47%
Cap Rate
-0.08
DSCR
$7,680
Rent
-$31,465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,680 income − $39,145 expenses = $31,465 out of pocket
Investment Breakdown
|
Purchase Price
$5735k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$1222k
Downpayment
20%
$1147k
Closing costs
1%
$57,350
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$7,680
Total Expenses
$39,145
Mortgage P&I
376%
$28,888
Property Taxes
73%
$5,639
Home Insurance
26%
$2,007
HOA
0%
$0
Property Management
12%
$922
CapEx
4%
$307
Vacancy
3%
$230
Maintenance
4%
$307
Other
11%
$845