Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.69% first-year return on $1214k initial cash invested.
-26.69%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$9,213
Rent
-$27,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$5694k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$1214k
Downpayment
20%
$1139k
Closing costs
1%
$56,943
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$9,213
Total Expenses
$36,214
Mortgage P&I
317%
$29,169
Property Taxes
20%
$1,884
Home Insurance
22%
$2,028
HOA
0%
$0
Property Management
12%
$1,106
CapEx
4%
$369
Vacancy
3%
$276
Maintenance
4%
$369
Other
11%
$1,013