Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.77% first-year return on $1325k initial cash invested.
-25.77%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$12,164
Rent
-$28,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,164 income − $40,615 expenses = $28,451 out of pocket
Investment Breakdown
|
Purchase Price
$6223k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1325k
Downpayment
20%
$1245k
Closing costs
1%
$62,226
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$12,164
Total Expenses
$40,615
Mortgage P&I
256%
$31,099
Property Taxes
26%
$3,106
Home Insurance
19%
$2,273
HOA
0%
$0
Property Management
12%
$1,460
CapEx
4%
$487
Vacancy
3%
$365
Maintenance
4%
$487
Other
11%
$1,338