Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.58% first-year return on $1592k initial cash invested.
-24.58%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$13,844
Rent
-$32,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$13,844 income − $46,454 expenses = $32,610 out of pocket
Investment Breakdown
|
Purchase Price
$7495k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1592k
Downpayment
20%
$1499k
Closing costs
1%
$74,950
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$13,844
Total Expenses
$46,454
Mortgage P&I
271%
$37,458
Property Taxes
12%
$1,666
Home Insurance
19%
$2,623
HOA
0%
$0
Property Management
12%
$1,661
CapEx
4%
$554
Vacancy
3%
$415
Maintenance
4%
$554
Other
11%
$1,523