Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -31.52% first-year return on $3264k initial cash invested.
-31.52%
Cash On Cash
-0.62%
Cap Rate
-0.1
DSCR
$12,902
Rent
-$85,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$15456k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$3264k
Downpayment
20%
$3091k
Closing costs
1%
$155k
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$12,902
Total Expenses
$98,629
Mortgage P&I
598%
$77,175
Property Taxes
87%
$11,188
Home Insurance
46%
$5,880
HOA
0%
$0
Property Management
12%
$1,548
CapEx
4%
$516
Vacancy
3%
$387
Maintenance
4%
$516
Other
11%
$1,419