Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.6% first-year return on $1104k initial cash invested.
-25.6%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$10,152
Rent
-$23,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$5172k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1104k
Downpayment
20%
$1034k
Closing costs
1%
$51,721
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,152
Total Expenses
$33,704
Mortgage P&I
251%
$25,511
Property Taxes
28%
$2,818
Home Insurance
19%
$1,923
HOA
0%
$0
Property Management
12%
$1,218
CapEx
4%
$406
Vacancy
3%
$305
Maintenance
4%
$406
Other
11%
$1,117