Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.89% first-year return on $1656k initial cash invested.
-26.89%
Cash On Cash
0.33%
Cap Rate
0.06
DSCR
$8,421
Rent
-$37,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,421 income − $45,533 expenses = $37,112 out of pocket
Investment Breakdown
|
Purchase Price
$7800k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1656k
Downpayment
20%
$1560k
Closing costs
1%
$78,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$8,421
Total Expenses
$45,533
Mortgage P&I
462%
$38,929
Property Taxes
12%
$975
Home Insurance
32%
$2,730
HOA
0%
$35
Property Management
12%
$1,011
CapEx
4%
$337
Vacancy
3%
$253
Maintenance
4%
$337
Other
11%
$926