Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.47% first-year return on $1530k initial cash invested.
-27.47%
Cash On Cash
0.15%
Cap Rate
0.03
DSCR
$5,313
Rent
-$35,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,313 income − $40,340 expenses = $35,027 out of pocket
Investment Breakdown
|
Purchase Price
$7200k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1530k
Downpayment
20%
$1440k
Closing costs
1%
$72,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$5,313
Total Expenses
$40,340
Mortgage P&I
672%
$35,713
Property Taxes
6%
$300
Home Insurance
47%
$2,520
HOA
0%
$0
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$159
Maintenance
4%
$213
Other
11%
$584