Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.36% first-year return on $1260k initial cash invested.
-25.36%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$11,301
Rent
-$26,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$5914k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1260k
Downpayment
20%
$1183k
Closing costs
1%
$59,142
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,301
Total Expenses
$37,926
Mortgage P&I
258%
$29,187
Property Taxes
24%
$2,729
Home Insurance
19%
$2,168
HOA
0%
$0
Property Management
12%
$1,356
CapEx
4%
$452
Vacancy
3%
$339
Maintenance
4%
$452
Other
11%
$1,243