Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.95% first-year return on $1633k initial cash invested.
-26.95%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$11,973
Rent
-$36,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$7689k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1633k
Downpayment
20%
$1538k
Closing costs
1%
$76,887
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,973
Total Expenses
$48,640
Mortgage P&I
321%
$38,487
Property Taxes
27%
$3,247
Home Insurance
24%
$2,835
HOA
0%
$0
Property Management
12%
$1,437
CapEx
4%
$479
Vacancy
3%
$359
Maintenance
4%
$479
Other
11%
$1,317