Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.19% first-year return on $1425k initial cash invested.
-28.19%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$3,818
Rent
-$33,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$6700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1425k
Downpayment
20%
$1340k
Closing costs
1%
$67,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$3,818
Total Expenses
$37,289
Mortgage P&I
864%
$33,002
Property Taxes
17%
$643
Home Insurance
61%
$2,345
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420