Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -32.93% first-year return on $1541k initial cash invested.
-32.93%
Cash On Cash
-0.9%
Cap Rate
-0.15
DSCR
$11,798
Rent
-$42,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,798 income − $54,071 expenses = $42,273 out of pocket
Investment Breakdown
|
Purchase Price
$7250k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1541k
Downpayment
20%
$1450k
Closing costs
1%
$72,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,798
Total Expenses
$54,071
Mortgage P&I
308%
$36,344
Property Taxes
95%
$11,177
Home Insurance
22%
$2,538
HOA
0%
$0
Property Management
12%
$1,416
CapEx
4%
$472
Vacancy
3%
$354
Maintenance
4%
$472
Other
11%
$1,298