Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -29.67% first-year return on $3168k initial cash invested.
-29.67%
Cash On Cash
0%
Cap Rate
0
DSCR
$11,607
Rent
-$78,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,607 income − $89,923 expenses = $78,316 out of pocket
Investment Breakdown
|
Purchase Price
$15000k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$3168k
Downpayment
20%
$3000k
Closing costs
1%
$150k
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,607
Total Expenses
$89,923
Mortgage P&I
671%
$77,832
Property Taxes
16%
$1,875
Home Insurance
45%
$5,250
HOA
9%
$1,020
Property Management
12%
$1,393
CapEx
4%
$464
Vacancy
3%
$348
Maintenance
4%
$464
Other
11%
$1,277