Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.63% first-year return on $1278k initial cash invested.
-24.63%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$12,568
Rent
-$26,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$5999k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1278k
Downpayment
20%
$1200k
Closing costs
1%
$59,990
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$12,568
Total Expenses
$38,799
Mortgage P&I
235%
$29,546
Property Taxes
23%
$2,880
Home Insurance
17%
$2,100
HOA
0%
$0
Property Management
12%
$1,508
CapEx
4%
$503
Vacancy
3%
$377
Maintenance
4%
$503
Other
11%
$1,382