Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.21% first-year return on $1487k initial cash invested.
-21.21%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$26,268
Rent
-$26,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$26,268 income − $52,556 expenses = $26,288 out of pocket
Investment Breakdown
|
Purchase Price
$6995k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1487k
Downpayment
20%
$1399k
Closing costs
1%
$69,953
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$26,268
Total Expenses
$52,556
Mortgage P&I
132%
$34,595
Property Taxes
24%
$6,407
Home Insurance
10%
$2,623
HOA
0%
$0
Property Management
12%
$3,152
CapEx
4%
$1,051
Vacancy
3%
$788
Maintenance
4%
$1,051
Other
11%
$2,889