Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.84% first-year return on $1431k initial cash invested.
-28.84%
Cash On Cash
-0.09%
Cap Rate
-0.01
DSCR
$11,361
Rent
-$34,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$6726k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1431k
Downpayment
20%
$1345k
Closing costs
1%
$67,262
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,361
Total Expenses
$45,736
Mortgage P&I
294%
$33,423
Property Taxes
53%
$6,036
Home Insurance
21%
$2,415
HOA
0%
$0
Property Management
12%
$1,363
CapEx
4%
$454
Vacancy
3%
$341
Maintenance
4%
$454
Other
11%
$1,250