Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -33.5% first-year return on $2118k initial cash invested.
-33.5%
Cash On Cash
-1.17%
Cap Rate
-0.2
DSCR
$5,282
Rent
-$59,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$10000k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$2118k
Downpayment
20%
$2000k
Closing costs
1%
$100,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$5,282
Total Expenses
$64,412
Mortgage P&I
931%
$49,200
Property Taxes
188%
$9,917
Home Insurance
66%
$3,500
HOA
0%
$0
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581