Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -29.99% first-year return on $1528k initial cash invested.
-29.99%
Cash On Cash
-0.22%
Cap Rate
-0.04
DSCR
$11,094
Rent
-$38,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,094 income − $49,292 expenses = $38,198 out of pocket
Investment Breakdown
|
Purchase Price
$7193k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$1528k
Downpayment
20%
$1439k
Closing costs
1%
$71,926
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,094
Total Expenses
$49,292
Mortgage P&I
328%
$36,438
Property Taxes
59%
$6,500
Home Insurance
23%
$2,582
HOA
0%
$0
Property Management
12%
$1,331
CapEx
4%
$444
Vacancy
3%
$333
Maintenance
4%
$444
Other
11%
$1,220