Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.94% first-year return on $1476k initial cash invested.
-27.94%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$11,022
Rent
-$34,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,022 income − $45,380 expenses = $34,358 out of pocket
Investment Breakdown
|
Purchase Price
$6941k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1476k
Downpayment
20%
$1388k
Closing costs
1%
$69,411
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,022
Total Expenses
$45,380
Mortgage P&I
313%
$34,519
Property Taxes
42%
$4,575
Home Insurance
23%
$2,538
HOA
0%
$0
Property Management
12%
$1,323
CapEx
4%
$441
Vacancy
3%
$331
Maintenance
4%
$441
Other
11%
$1,212