Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.54% first-year return on $990k initial cash invested.
-17.54%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$21,940
Rent
-$14,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$21,940 income − $36,411 expenses = $14,471 out of pocket
Investment Breakdown
|
Purchase Price
$4628k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$990k
Downpayment
20%
$926k
Closing costs
1%
$46,277
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$21,940
Total Expenses
$36,411
Mortgage P&I
105%
$23,118
Property Taxes
19%
$4,083
Home Insurance
8%
$1,750
HOA
0%
$0
Property Management
12%
$2,633
CapEx
4%
$878
Vacancy
3%
$658
Maintenance
4%
$878
Other
11%
$2,413