Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -30.88% first-year return on $1240k initial cash invested.
-30.88%
Cash On Cash
-0.55%
Cap Rate
-0.09
DSCR
$10,448
Rent
-$31,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$5818k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1240k
Downpayment
20%
$1164k
Closing costs
1%
$58,184
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,448
Total Expenses
$42,357
Mortgage P&I
276%
$28,814
Property Taxes
38%
$3,953
Home Insurance
58%
$6,038
HOA
0%
$0
Property Management
12%
$1,254
CapEx
4%
$418
Vacancy
3%
$313
Maintenance
4%
$418
Other
11%
$1,149