Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.66% first-year return on $1268k initial cash invested.
-23.66%
Cash On Cash
0.98%
Cap Rate
0.17
DSCR
$12,483
Rent
-$24,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$5950k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1268k
Downpayment
20%
$1190k
Closing costs
1%
$59,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$12,483
Total Expenses
$37,475
Mortgage P&I
235%
$29,348
Property Taxes
11%
$1,387
Home Insurance
17%
$2,082
HOA
3%
$415
Property Management
12%
$1,498
CapEx
4%
$499
Vacancy
3%
$374
Maintenance
4%
$499
Other
11%
$1,373