Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -29.12% first-year return on $1399k initial cash invested.
-29.12%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$11,793
Rent
-$33,954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,793 income − $45,747 expenses = $33,954 out of pocket
Investment Breakdown
|
Purchase Price
$6578k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1399k
Downpayment
20%
$1316k
Closing costs
1%
$65,778
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,793
Total Expenses
$45,747
Mortgage P&I
280%
$33,026
Property Taxes
54%
$6,313
Home Insurance
20%
$2,398
HOA
0%
$0
Property Management
12%
$1,415
CapEx
4%
$472
Vacancy
3%
$354
Maintenance
4%
$472
Other
11%
$1,297