Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.86% first-year return on $1275k initial cash invested.
-14.86%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$34,911
Rent
-$15,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$5985k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1275k
Downpayment
20%
$1197k
Closing costs
1%
$59,845
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$34,911
Total Expenses
$50,699
Mortgage P&I
85%
$29,606
Property Taxes
18%
$6,425
Home Insurance
8%
$2,800
HOA
0%
$0
Property Management
12%
$4,189
CapEx
4%
$1,396
Vacancy
3%
$1,047
Maintenance
4%
$1,396
Other
11%
$3,840