Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.63% first-year return on $1277k initial cash invested.
-27.63%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$4,436
Rent
-$29,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,436 income − $33,842 expenses = $29,406 out of pocket
Investment Breakdown
|
Purchase Price
$5995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$1277k
Downpayment
20%
$1199k
Closing costs
1%
$59,950
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$4,436
Total Expenses
$33,842
Mortgage P&I
681%
$30,229
Property Taxes
0%
$8
Home Insurance
47%
$2,098
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488