Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.07% first-year return on $1232k initial cash invested.
-3.07%
Cash On Cash
5.91%
Cap Rate
0.96
DSCR
$45,561
Rent
-$3,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$45,561 income − $48,717 expenses = $3,156 out of pocket
Investment Breakdown
|
Purchase Price
$5782k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$1232k
Downpayment
20%
$1156k
Closing costs
1%
$57,820
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$45,561
Total Expenses
$48,717
Mortgage P&I
65%
$29,811
Property Taxes
2%
$1,018
Home Insurance
5%
$2,098
HOA
1%
$300
Property Management
12%
$5,467
CapEx
4%
$1,822
Vacancy
3%
$1,367
Maintenance
4%
$1,822
Other
11%
$5,012