Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.15% first-year return on $1287k initial cash invested.
-28.15%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$10,173
Rent
-$30,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,173 income − $40,370 expenses = $30,197 out of pocket
Investment Breakdown
|
Purchase Price
$6045k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1287k
Downpayment
20%
$1209k
Closing costs
1%
$60,446
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,173
Total Expenses
$40,370
Mortgage P&I
299%
$30,374
Property Taxes
41%
$4,187
Home Insurance
20%
$2,028
HOA
3%
$322
Property Management
12%
$1,221
CapEx
4%
$407
Vacancy
3%
$305
Maintenance
4%
$407
Other
11%
$1,119