Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.62% first-year return on $1488k initial cash invested.
-27.62%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$5,176
Rent
-$34,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$7000k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1488k
Downpayment
20%
$1400k
Closing costs
1%
$70,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$5,176
Total Expenses
$39,428
Mortgage P&I
673%
$34,845
Property Taxes
7%
$374
Home Insurance
47%
$2,450
HOA
0%
$0
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569