Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -30.97% first-year return on $1311k initial cash invested.
-30.97%
Cash On Cash
-0.34%
Cap Rate
-0.05
DSCR
$3,063
Rent
-$33,845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,063 income − $36,908 expenses = $33,845 out of pocket
Investment Breakdown
|
Purchase Price
$6159k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$1311k
Downpayment
20%
$1232k
Closing costs
1%
$61,587
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$3,063
Total Expenses
$36,908
Mortgage P&I
1044%
$31,979
Property Taxes
44%
$1,342
Home Insurance
74%
$2,273
HOA
9%
$271
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337