Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.92% first-year return on $1541k initial cash invested.
-28.92%
Cash On Cash
-0.18%
Cap Rate
-0.03
DSCR
$3,670
Rent
-$37,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$7250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1541k
Downpayment
20%
$1450k
Closing costs
1%
$72,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$3,670
Total Expenses
$40,798
Mortgage P&I
978%
$35,889
Property Taxes
31%
$1,123
Home Insurance
69%
$2,538
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404