Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.85% first-year return on $1743k initial cash invested.
-27.85%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$13,140
Rent
-$40,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$8215k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1743k
Downpayment
20%
$1643k
Closing costs
1%
$82,154
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$13,140
Total Expenses
$53,603
Mortgage P&I
313%
$41,183
Property Taxes
38%
$4,997
Home Insurance
22%
$2,903
HOA
0%
$52
Property Management
12%
$1,577
CapEx
4%
$526
Vacancy
3%
$394
Maintenance
4%
$526
Other
11%
$1,445