Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -29.35% first-year return on $1348k initial cash invested.
-29.35%
Cash On Cash
-0.1%
Cap Rate
-0.02
DSCR
$11,578
Rent
-$32,977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,578 income − $44,555 expenses = $32,977 out of pocket
Investment Breakdown
|
Purchase Price
$6335k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$1348k
Downpayment
20%
$1267k
Closing costs
1%
$63,350
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,578
Total Expenses
$44,555
Mortgage P&I
276%
$31,960
Property Taxes
56%
$6,471
Home Insurance
19%
$2,188
HOA
0%
$0
Property Management
12%
$1,389
CapEx
4%
$463
Vacancy
3%
$347
Maintenance
4%
$463
Other
11%
$1,274