Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.05% first-year return on $1192k initial cash invested.
-26.05%
Cash On Cash
0.47%
Cap Rate
0.08
DSCR
$11,928
Rent
-$25,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,928 income − $37,793 expenses = $25,865 out of pocket
Investment Breakdown
|
Purchase Price
$5588k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1192k
Downpayment
20%
$1118k
Closing costs
1%
$55,882
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,928
Total Expenses
$37,793
Mortgage P&I
231%
$27,564
Property Taxes
34%
$4,092
Home Insurance
17%
$2,082
HOA
0%
$0
Property Management
12%
$1,431
CapEx
4%
$477
Vacancy
3%
$358
Maintenance
4%
$477
Other
11%
$1,312