Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -31.49% first-year return on $1173k initial cash invested.
-31.49%
Cash On Cash
-0.65%
Cap Rate
-0.11
DSCR
$6,256
Rent
-$30,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$5500k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1173k
Downpayment
20%
$1100k
Closing costs
1%
$55,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$6,256
Total Expenses
$37,037
Mortgage P&I
440%
$27,531
Property Taxes
87%
$5,454
Home Insurance
31%
$1,925
HOA
0%
$0
Property Management
12%
$751
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688