Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.72% first-year return on $1450k initial cash invested.
-25.72%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$10,962
Rent
-$31,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,962 income − $42,034 expenses = $31,072 out of pocket
Investment Breakdown
|
Purchase Price
$6817k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$1450k
Downpayment
20%
$1363k
Closing costs
1%
$68,167
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,962
Total Expenses
$42,034
Mortgage P&I
317%
$34,738
Property Taxes
10%
$1,050
Home Insurance
23%
$2,520
HOA
0%
$0
Property Management
12%
$1,315
CapEx
4%
$438
Vacancy
3%
$329
Maintenance
4%
$438
Other
11%
$1,206