Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -34.8% first-year return on $1698k initial cash invested.
-34.8%
Cash On Cash
-1.08%
Cap Rate
-0.17
DSCR
$5,010
Rent
-$49,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,010 income − $54,243 expenses = $49,233 out of pocket
Investment Breakdown
|
Purchase Price
$7998k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$1698k
Downpayment
20%
$1600k
Closing costs
1%
$79,980
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$5,010
Total Expenses
$54,243
Mortgage P&I
835%
$41,811
Property Taxes
158%
$7,931
Home Insurance
56%
$2,799
HOA
0%
$0
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551