Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.65% first-year return on $1224k initial cash invested.
-26.65%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$11,910
Rent
-$27,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,910 income − $39,105 expenses = $27,195 out of pocket
Investment Breakdown
|
Purchase Price
$5745k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$1224k
Downpayment
20%
$1149k
Closing costs
1%
$57,451
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,910
Total Expenses
$39,105
Mortgage P&I
247%
$29,378
Property Taxes
31%
$3,694
Home Insurance
16%
$1,925
HOA
1%
$60
Property Management
12%
$1,429
CapEx
4%
$476
Vacancy
3%
$357
Maintenance
4%
$476
Other
11%
$1,310